| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 775.04 | 1263.7 | 2056.56 | 2301.12 | 2169.33 |
| Other Income | 24.45 | 18.7 | 17.9 | 23.61 | 32.43 |
| Stock Adjustments | -15.76 | 18.43 | 6.05 | -0.44 | -3.17 |
| Total Income | 783.73 | 1300.83 | 2080.51 | 2324.29 | 2198.59 |
| EXPENDITURE : | |||||
| Raw Materials | 534.01 | 1055.53 | 1734.48 | 1917.3 | 1732.23 |
| Excise Duty | 0 | 16.82 | 48.41 | 51.84 | 62.87 |
| Power and Fuel Cost | 43.02 | 29.13 | 37.47 | 37.11 | 41.7 |
| Other Manufacturing Expenses | 14.56 | 13.4 | 21.4 | 24.9 | 28.43 |
| Employee Cost | 17.94 | 13.9 | 12.2 | 11.67 | 12.43 |
| Selling and Administration Expenses | 26.16 | 35.06 | 40.7 | 48.94 | 36.46 |
| Miscellaneous Expenses | 8.18 | 11.98 | 5.37 | 2.53 | 5.02 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 139.87 | 125.01 | 180.5 | 230.02 | 279.45 |
| Interest and Financial Charges | 12.92 | 17.19 | 23.1 | 25.76 | 26.45 |
| Profit before Depreciation and Tax | 126.95 | 107.82 | 157.4 | 204.26 | 253 |
| Depreciation | 81.9 | 86.65 | 132.33 | 172.96 | 166.33 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 45.05 | 21.17 | 25.08 | 31.3 | 86.67 |
| Tax | 15.59 | 11.81 | 14.84 | 12.25 | 24.9 |
| Profit After Tax | 29.46 | 9.36 | 10.24 | 19.05 | 61.77 |
| Minority Interest after PAT | 0.76 | -1.41 | -19.81 | 0.82 | 12.48 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 28.7 | 10.77 | 30.05 | 18.23 | 49.29 |
| Adjustment below Net Profit | -0.56 | -0.56 | 0.09 | -0.81 | 0 |
| P and L Balance brought forward | 633.13 | 625.61 | 556.23 | 545.56 | 495.83 |
| Appropriations | 2.69 | 2.69 | 0 | 6.75 | 4 |
| P and L Bal. carried down | 658.58 | 633.13 | 586.37 | 556.23 | 541.11 |
| Equity Dividend | 2.69 | 2.69 | 0 | 6.22 | 3.33 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0.52 | 0.68 |
| Equity Dividend (%) | 12 | 10 | 10 | 10 | 10 |
| Earning Per Share (Rs.) | 1.09 | 0.41 | 1.14 | 0.67 | 1.85 |
| Book Value | 35.13 | 34.18 | 34.73 | 33.58 | 32.11 |
| Extraordinary Items | -0.24 | -2.95 | -0.1 | 0.08 | -0.5 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
| Reserves and Surplus | 895.91 | 870.85 | 885.4 | 855.26 | 816.76 |
| Total Shareholders Funds | 922.16 | 897.1 | 911.65 | 881.51 | 843.01 |
| Secured Loans | 107.49 | 155.97 | 255.93 | 311.89 | 550.16 |
| Unsecured Loans | 5.23 | 70.77 | 130 | 111.2 | 2.61 |
| Total Debt | 112.72 | 226.74 | 385.93 | 423.09 | 552.77 |
| Minority Interest | 159.36 | 158.33 | 142.94 | 162.72 | 161.54 |
| Total Liabilities | 1194.24 | 1282.17 | 1440.52 | 1467.32 | 1557.32 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 1136.57 | 1129.2 | 1105.26 | 1091.84 | 1730.21 |
| Less: Accum. Depreciation | 444.37 | 363.98 | 304.24 | 172.93 | 667.17 |
| Net Block | 692.2 | 765.22 | 801.02 | 918.91 | 1063.04 |
| Capital Work in Progress | 0 | 0 | 0 | 7.13 | 0 |
| Investments | 18.73 | 37.8 | 15.18 | 14.26 | 7.84 |
| Current Assets, Loans and Advances | |||||
| Inventories | 76.82 | 116.62 | 124.97 | 44.14 | 62.4 |
| Sundry Debtors | 160.76 | 393.5 | 406.9 | 593.5 | 307.5 |
| Cash and Bank Balance | 23.59 | 32.23 | 119.51 | 75.94 | 69.22 |
| Loans and Advances | 281.22 | 45.62 | 74.9 | 51.07 | 145.72 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 58.9 | 108.62 | 96.25 | 230.99 | 90.7 |
| Provisions | 0.17 | 0.19 | 5.7 | 6.63 | 7.7 |
| Net Current Assets | 483.32 | 479.16 | 624.33 | 527.03 | 486.44 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 1194.25 | 1282.18 | 1440.53 | 1467.33 | 1557.32 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in RESPONSIVE INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
