SHREE METALLOYS LTD.

	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )	2014 ( ₹ in Cr. )
INCOME :
Sales Turnover	45.3	44.43	40.9	38.44	47.89
Other Income	0.33	0.07	0.05	0.04	0.03
Stock Adjustments	-3.36	1.32	2.97	-1.63	1.44
Total Income	42.27	45.82	43.92	36.85	49.36
EXPENDITURE :
Raw Materials	40.39	43.69	41.3	34.94	47.73
Excise Duty	0	0.27	0.77	0	0
Power and Fuel Cost	0.05	0.12	0.21	0.18	0.01
Other Manufacturing Expenses	0.03	0.11	0.09	0.1	0.05
Employee Cost	0.17	0.16	0.17	0.24	0.13
Selling and Administration Expenses	0.47	0.16	0.19	0.18	0.17
Miscellaneous Expenses	0.03	0.05	0	0	0.15
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	1.14	1.27	1.19	1.22	1.12
Interest and Financial Charges	0.71	0.82	0.78	0.83	0.87
Profit before Depreciation and Tax	0.43	0.45	0.41	0.39	0.25
Depreciation	0.22	0.21	0.21	0.19	0.02
Profit Before Tax	0.21	0.25	0.2	0.2	0.22
Tax	0.03	0.08	0.08	0.09	0.11
Profit After Tax	0.18	0.17	0.12	0.11	0.11
Adjustment below Net Profit	0.01	0	0	0	0
P and L Balance brought forward	1.31	1.14	1.09	0.98	0.86
Appropriations	0	0	0	0	0
P and L Bal. carried down	1.5	1.31	1.21	1.09	0.98
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.)	0.35	0.33	0.23	0.21	0.22
Book Value	12.86	12.49	12.3	12.07	11.86
Extraordinary Items	0	0	0	0	-0.05

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

2014 ( ₹ in Cr. )

INCOME :

Sales Turnover

45.3

44.43

40.9

38.44

47.89

Other Income

0.33

0.07

0.05

0.04

0.03

Stock Adjustments

-3.36

1.32

2.97

-1.63

1.44

Total Income

42.27

45.82

43.92

36.85

49.36

EXPENDITURE :

Raw Materials

40.39

43.69

41.3

34.94

47.73

Excise Duty

0.27

0.77

Power and Fuel Cost

0.05

0.12

0.21

0.18

0.01

Other Manufacturing Expenses

0.03

0.11

0.09

0.1

0.05

Employee Cost

0.17

0.16

0.17

0.24

0.13

Selling and Administration Expenses

0.47

0.16

0.19

0.18

0.17

Miscellaneous Expenses

0.03

0.05

0.15

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

1.14

1.27

1.19

1.22

1.12

Interest and Financial Charges

0.71

0.82

0.78

0.83

0.87

Profit before Depreciation and Tax

0.43

0.45

0.41

0.39

0.25

Depreciation

0.22

0.21

0.19

0.02

Profit Before Tax

0.21

0.25

0.2

0.22

Tax

0.03

0.08

0.09

0.11

Profit After Tax

0.18

0.17

0.12

0.11

Adjustment below Net Profit

0.01

P and L Balance brought forward

1.31

1.14

1.09

0.98

0.86

Appropriations

P and L Bal. carried down

1.5

1.31

1.21

1.09

0.98

Equity Dividend

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

0.35

0.33

0.23

0.21

0.22

Book Value

12.86

12.49

12.3

12.07

11.86

Extraordinary Items

-0.05

	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )	2014 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	5.26	5.26	5.26	5.26	5.26
Reserves and Surplus	1.5	1.31	1.21	1.09	0.98
Total Shareholders Funds	6.76	6.57	6.47	6.35	6.24
Secured Loans	5.52	6.64	6.28	5.3	5.85
Unsecured Loans	0	0	0	0	0
Total Debt	5.52	6.64	6.28	5.3	5.85
Total Liabilities	12.28	13.21	12.75	11.65	12.09
APPLICATION OF FUNDS :
Gross Block	2.81	2.76	2.81	2.61	2.26
Less: Accum. Depreciation	0.98	0.76	0.55	0.34	0.15
Net Block	1.83	2	2.26	2.27	2.11
Capital Work in Progress	0	0	0	0.17	0.05
Investments	0.05	0.04	0.13	0.13	0.13
Current Assets, Loans and Advances
Inventories	0.96	4.32	3.27	0.03	1.66
Sundry Debtors	4.51	6.61	5.79	7.23	3.87
Cash and Bank Balance	0.07	0.32	0.5	1.38	0.36
Loans and Advances	6.06	2.01	2.87	4.13	4.06
Less: Current Liab. and Prov.
Current Liabilities	1.18	2.05	2	3.66	0.06
Provisions	0.02	0.05	0.07	0.04	0.11
Net Current Assets	10.4	11.16	10.36	9.07	9.78
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	12.28	13.2	12.75	11.64	12.07
Contingent Liabilities	0	0	1.75	2.37	0

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

2014 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

5.26

Reserves and Surplus

1.5

1.31

1.21

1.09

0.98

Total Shareholders Funds

6.76

6.57

6.47

6.35

6.24

Secured Loans

5.52

6.64

6.28

5.3

5.85

Unsecured Loans

Total Debt

5.52

6.64

6.28

5.3

5.85

Total Liabilities

12.28

13.21

12.75

11.65

12.09

APPLICATION OF FUNDS :

Gross Block

2.81

2.76

2.81

2.61

2.26

Less: Accum. Depreciation

0.98

0.76

0.55

0.34

0.15

Net Block

1.83

2.26

2.27

2.11

Capital Work in Progress

0.17

0.05

Investments

0.05

0.04

0.13

Current Assets, Loans and Advances

Inventories

0.96

4.32

3.27

0.03

1.66

Sundry Debtors

4.51

6.61

5.79

7.23

3.87

Cash and Bank Balance

0.07

0.32

0.5

1.38

0.36

Loans and Advances

6.06

2.01

2.87

4.13

4.06

Less: Current Liab. and Prov.

Current Liabilities

1.18

2.05

3.66

0.06

Provisions

0.02

0.05

0.07

0.04

0.11

Net Current Assets

10.4

11.16

10.36

9.07

9.78

Miscellaneous Expenses not w/o

Total Assets

12.28

13.2

12.75

11.64

12.07

Contingent Liabilities

1.75

2.37