- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 153.55 | 143.14 | 240.58 | 201.74 | 126.43 |
Other Income | 0.47 | 0.4 | 0.62 | 0.47 | 0.9 |
Stock Adjustments | 0.61 | 1.4 | -2.15 | -1 | 1.12 |
Total Income | 154.63 | 144.94 | 239.05 | 201.21 | 128.45 |
EXPENDITURE : | |||||
Raw Materials | 123.95 | 111.46 | 197.21 | 163.56 | 98.98 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 4.85 | 4.76 | 4.25 | 4.85 | 4.33 |
Other Manufacturing Expenses | 12.12 | 15.14 | 23.12 | 19.14 | 15.94 |
Employee Cost | 2.32 | 1.88 | 1.65 | 1.59 | 1.16 |
Selling and Administration Expenses | 2.99 | 2.94 | 3.62 | 3.95 | 2.22 |
Miscellaneous Expenses | 1.77 | 1.45 | 1 | 0.8 | 0.71 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 6.64 | 7.31 | 8.2 | 7.33 | 5.12 |
Interest and Financial Charges | 3.09 | 3.72 | 3.14 | 2.99 | 2.15 |
Profit before Depreciation and Tax | 3.55 | 3.59 | 5.06 | 4.34 | 2.97 |
Depreciation | 1.31 | 1.46 | 1.18 | 1.17 | 0.8 |
Profit Before Tax | 2.24 | 2.13 | 3.88 | 3.17 | 2.17 |
Tax | 0.79 | 0.59 | 1.36 | 1.17 | 0.75 |
Profit After Tax | 1.45 | 1.54 | 2.52 | 2 | 1.42 |
Adjustment below Net Profit | 0 | 0 | 0 | -0.06 | 0 |
P and L Balance brought forward | 9.76 | 8.22 | 5.7 | 3.76 | 2.34 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 11.21 | 9.76 | 8.22 | 5.7 | 3.76 |
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.) | 3.46 | 3.67 | 6 | 4.76 | 3.39 |
Book Value | 81.99 | 78.53 | 74.86 | 68.86 | 64.25 |
Extraordinary Items | 0.15 | 0.05 | 0.06 | 0.03 | 0.04 |
2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
Reserves and Surplus | 30.22 | 28.77 | 27.23 | 24.71 | 22.78 |
Total Shareholders Funds | 34.42 | 32.97 | 31.43 | 28.91 | 26.98 |
Secured Loans | 9.77 | 21.38 | 35.4 | 18.32 | 12.3 |
Unsecured Loans | 11 | 13.17 | 6.02 | 9.09 | 19.22 |
Total Debt | 20.77 | 34.55 | 41.42 | 27.41 | 31.52 |
Total Liabilities | 55.19 | 67.52 | 72.85 | 56.32 | 58.5 |
APPLICATION OF FUNDS : | |||||
Gross Block | 27.97 | 25.09 | 25.85 | 25.47 | 25.66 |
Less: Accum. Depreciation | 11.72 | 10.42 | 12.64 | 11.6 | 11.75 |
Net Block | 16.25 | 14.67 | 13.21 | 13.87 | 13.91 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0.02 | 0.02 | 0.02 | 0.01 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 13 | 17.26 | 17.58 | 16.32 | 15.98 |
Sundry Debtors | 28.14 | 45.06 | 52.43 | 21.6 | 19.34 |
Cash and Bank Balance | 2.36 | 3.91 | 4.55 | 7.53 | 9.32 |
Loans and Advances | 7.46 | 6.35 | 8.21 | 5.75 | 5.74 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 11.99 | 19.16 | 22.54 | 8.49 | 5.69 |
Provisions | 0.06 | 0.6 | 0.62 | 0.27 | 0.11 |
Net Current Assets | 38.91 | 52.82 | 59.61 | 42.44 | 44.58 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 55.18 | 67.51 | 72.84 | 56.32 | 58.49 |
Contingent Liabilities | 12.43 | 14.7 | 0 | 12.79 | 11.39 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SUNIL INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %