- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 40.97 | 37 | 16.3 | 14.24 | 11.43 |
Other Income | 0.87 | 0.33 | 0.34 | 0.16 | 0.2 |
Stock Adjustments | 0 | 0 | 0 | 0 | 0 |
Total Income | 41.84 | 37.33 | 16.64 | 14.4 | 11.63 |
EXPENDITURE : | |||||
Raw Materials | 0 | 0 | 0 | 0 | 0 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.17 | 0.12 | 0.06 | 0.06 | 0.14 |
Other Manufacturing Expenses | 0.54 | 0.64 | 0.41 | 0.44 | 0 |
Employee Cost | 25.93 | 20.37 | 11.18 | 9.75 | 8.7 |
Selling and Administration Expenses | 5.17 | 5.66 | 2.54 | 1.84 | 1.85 |
Miscellaneous Expenses | 0.18 | 0.92 | 0.06 | 0.58 | 0.02 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 9.85 | 9.62 | 2.39 | 1.73 | 0.91 |
Interest and Financial Charges | 0.03 | 0.05 | 0.04 | 0.01 | 0.01 |
Profit before Depreciation and Tax | 9.82 | 9.57 | 2.35 | 1.72 | 0.9 |
Depreciation | 1 | 1 | 0.75 | 0.71 | 0.76 |
Profit Before Tax | 8.82 | 8.57 | 1.6 | 1.01 | 0.13 |
Tax | 2.59 | 2.54 | 0.54 | 0.33 | 0.12 |
Profit After Tax | 6.23 | 6.03 | 1.06 | 0.68 | 0.01 |
Adjustment below Net Profit | -0.22 | 0.09 | 0 | 0 | -0.24 |
P and L Balance brought forward | 6.89 | 0.77 | -0.01 | -0.53 | -0.29 |
Appropriations | 1.95 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 10.95 | 6.89 | 1.05 | 0.16 | -0.53 |
Equity Dividend | 1.95 | 0 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 25 | 25 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 11.21 | 10.84 | 1.91 | 1.23 | 0.02 |
Book Value | 37.9 | 30.59 | 19.59 | 18.49 | 17.26 |
Extraordinary Items | 0 | 0 | 0 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 |
Reserves and Surplus | 15.51 | 11.45 | 5.33 | 4.72 | 4.03 |
Total Shareholders Funds | 21.07 | 17.01 | 10.89 | 10.28 | 9.59 |
Secured Loans | 0.1 | 0.15 | 0.06 | 0 | 0 |
Unsecured Loans | 0.15 | 0.38 | 0.56 | 0.36 | 0 |
Total Debt | 0.25 | 0.53 | 0.62 | 0.36 | 0 |
Total Liabilities | 21.32 | 17.54 | 11.51 | 10.64 | 9.59 |
APPLICATION OF FUNDS : | |||||
Gross Block | 15.21 | 14.83 | 11.54 | 11.37 | 10.91 |
Less: Accum. Depreciation | 11.03 | 10.03 | 9.12 | 8.44 | 7.72 |
Net Block | 4.18 | 4.8 | 2.42 | 2.93 | 3.19 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 0 | 0 | 0 | 0 | 0 |
Sundry Debtors | 9.41 | 8.18 | 2.58 | 2.08 | 1.55 |
Cash and Bank Balance | 6.45 | 4.34 | 3.31 | 2.08 | 1.73 |
Loans and Advances | 5.14 | 3.9 | 3.94 | 3.99 | 3.58 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 0.33 | 0.7 | 0.19 | 0.09 | 0.11 |
Provisions | 3.53 | 2.98 | 0.55 | 0.35 | 0.34 |
Net Current Assets | 17.14 | 12.74 | 9.09 | 7.71 | 6.41 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 21.32 | 17.54 | 11.51 | 10.64 | 9.6 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Sagarsoft (India) Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %