- 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 | 114.17 | 88.71 | 62.51 | 66.75 | 61.69 |
Other Income | 1.34 | 0.6 | 0.29 | 1.04 | 2.36 |
Stock Adjustments | -0.41 | -3.4 | -2.02 | -2.16 | 5.04 |
Total Income | 115.1 | 85.91 | 60.78 | 65.63 | 69.09 |
EXPENDITURE : | |||||
Raw Materials | 87.09 | 62.87 | 39.49 | 46.05 | 50.92 |
Excise Duty | 0 | 1.94 | 6.63 | 7.39 | 6.84 |
Power and Fuel Cost | 5.61 | 4.6 | 4.06 | 3.82 | 3.23 |
Other Manufacturing Expenses | 4.74 | 2.63 | 0.62 | 0.19 | 1.23 |
Employee Cost | 2.27 | 2.06 | 1.49 | 1.35 | 1.23 |
Selling and Administration Expenses | 2.86 | 2.95 | 2.09 | 2.4 | 1.42 |
Miscellaneous Expenses | 1.97 | 1.35 | 1.39 | 0.57 | 0.48 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 10.56 | 7.53 | 5.01 | 3.86 | 3.76 |
Interest and Financial Charges | 1.02 | 1.04 | 1.61 | 2.06 | 2.57 |
Profit before Depreciation and Tax | 9.54 | 6.49 | 3.4 | 1.8 | 1.19 |
Depreciation | 0.27 | 0.26 | 0.24 | 0.23 | 0.19 |
Profit Before Tax | 9.27 | 6.22 | 3.17 | 1.58 | 1.01 |
Tax | 2.5 | 2.11 | 1.1 | 0.31 | 0.22 |
Profit After Tax | 6.77 | 4.11 | 2.07 | 1.27 | 0.79 |
Adjustment below Net Profit | 0.07 | 0.13 | 0 | 0 | -1.14 |
P and L Balance brought forward | 4.04 | -0.2 | -2.27 | -3.54 | -3.18 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 10.88 | 4.04 | -0.2 | -2.27 | -3.54 |
Equity Dividend | 0 | 0 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 0 | 0 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 13.34 | 8.1 | 4.07 | 2.49 | 1.55 |
Book Value | 37.32 | 23.85 | 15.48 | 11.41 | 8.92 |
Extraordinary Items | 0 | 0 | 0 | 0.77 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 5.08 | 5.08 | 5.08 | 5.08 | 5.08 |
Reserves and Surplus | 13.87 | 7.03 | 2.78 | 0.72 | -0.55 |
Total Shareholders Funds | 18.95 | 12.11 | 7.86 | 5.8 | 4.53 |
Secured Loans | 8.7 | 5.72 | 5.19 | 5.38 | 8.44 |
Unsecured Loans | 0.86 | 2.01 | 2.64 | 3.98 | 8.29 |
Total Debt | 9.56 | 7.73 | 7.83 | 9.36 | 16.73 |
Total Liabilities | 28.51 | 19.84 | 15.69 | 15.16 | 21.26 |
APPLICATION OF FUNDS : | |||||
Gross Block | 17.8 | 17.51 | 17.44 | 17.16 | 17.96 |
Less: Accum. Depreciation | 15.54 | 15.27 | 15.01 | 14.77 | 14.54 |
Net Block | 2.26 | 2.24 | 2.43 | 2.39 | 3.42 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
Current Assets, Loans and Advances | |||||
Inventories | 6.77 | 6.07 | 9.63 | 10.38 | 16.6 |
Sundry Debtors | 9.79 | 9.64 | 4.86 | 3.7 | 6.25 |
Cash and Bank Balance | 1.61 | 0.92 | 0.55 | 0.71 | 1.07 |
Loans and Advances | 13.19 | 14.41 | 7.05 | 3.42 | 3.84 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 4.62 | 12.77 | 8.02 | 5.42 | 9.86 |
Provisions | 0.83 | 0.99 | 1.14 | 0.36 | 0.39 |
Net Current Assets | 25.91 | 17.28 | 12.93 | 12.43 | 17.51 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 28.5 | 19.85 | 15.69 | 15.15 | 21.26 |
Contingent Liabilities | 3.95 | 3.87 | 6.17 | 3.47 | 3.48 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SHARDA ISPAT LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %