- 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 | 480.4 | 470.02 | 481.84 | 361.41 | 403.78 |
Other Income | 8.73 | 4.47 | 2.83 | 6.59 | 12.04 |
Stock Adjustments | -1.41 | 0.23 | -11.22 | 5.38 | 4.72 |
Total Income | 487.72 | 474.72 | 473.45 | 373.38 | 420.54 |
EXPENDITURE : | |||||
Raw Materials | 318.53 | 323.04 | 322.07 | 239.97 | 278.82 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 4.6 | 4.54 | 4.32 | 3.58 | 3.19 |
Other Manufacturing Expenses | 48.38 | 44.3 | 46.81 | 37.77 | 38.73 |
Employee Cost | 43.76 | 38.45 | 38.31 | 35.78 | 31.73 |
Selling and Administration Expenses | 20.8 | 18.22 | 17.12 | 16.67 | 17.39 |
Miscellaneous Expenses | 3.1 | 2.96 | 3.51 | 1.39 | 0.01 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 48.54 | 43.2 | 41.31 | 38.21 | 50.67 |
Interest and Financial Charges | 3.91 | 3.13 | 4.83 | 4.42 | 5.33 |
Profit before Depreciation and Tax | 44.63 | 40.07 | 36.48 | 33.79 | 45.34 |
Depreciation | 3.83 | 3.75 | 8.34 | 5.5 | 5.58 |
Profit Before Tax | 40.81 | 36.32 | 28.14 | 28.3 | 39.76 |
Tax | 7.84 | 5.53 | 5.82 | 10.14 | 9.78 |
Profit After Tax | 32.97 | 30.79 | 22.32 | 18.16 | 29.98 |
Adjustment below Net Profit | -2.97 | 0.03 | -0.04 | 0 | 0 |
P and L Balance brought forward | 101.6 | 70.78 | -215.78 | -264.27 | -279.92 |
Appropriations | 16.31 | 0 | -264.27 | 0 | 14.32 |
P and L Bal. carried down | 115.29 | 101.6 | 70.78 | -246.12 | -264.27 |
Equity Dividend | 16.31 | 0 | 0 | 0 | 9.32 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 100 | 0 | 0 | 0 | 28.9 |
Earning Per Share (Rs.) | 10.09 | 9.45 | 6.86 | 5.59 | 9.26 |
Book Value | 172.67 | 166.85 | 155.95 | 146.49 | 140.07 |
Extraordinary Items | 1.76 | 1 | 0.05 | 0.65 | -0.01 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 32.66 | 32.58 | 32.53 | 32.5 | 32.38 |
Reserves and Surplus | 531.33 | 511.12 | 474.88 | 443.59 | 421.18 |
Total Shareholders Funds | 563.99 | 543.7 | 507.41 | 476.09 | 453.56 |
Secured Loans | 66.4 | 66.58 | 72.37 | 93.42 | 59.5 |
Unsecured Loans | 2.04 | 2.83 | 2.74 | 2.3 | 2.39 |
Total Debt | 68.44 | 69.41 | 75.11 | 95.72 | 61.89 |
Total Liabilities | 632.43 | 613.11 | 582.52 | 571.81 | 515.45 |
APPLICATION OF FUNDS : | |||||
Gross Block | 56.63 | 52.94 | 50.68 | 63.96 | 41.54 |
Less: Accum. Depreciation | 15.88 | 12.05 | 8.3 | 22.33 | 17.98 |
Net Block | 40.75 | 40.89 | 42.38 | 41.63 | 23.56 |
Capital Work in Progress | 1.39 | 0 | 0 | 2.82 | 1.16 |
Investments | 310.57 | 304.07 | 296.77 | 293.31 | 240.07 |
Current Assets, Loans and Advances | |||||
Inventories | 93.16 | 109.82 | 97.27 | 133.01 | 84.86 |
Sundry Debtors | 56.69 | 122.86 | 148.08 | 121.97 | 74.59 |
Cash and Bank Balance | 180.31 | 29.05 | 13.42 | 8.43 | 40.01 |
Loans and Advances | 43.15 | 39.56 | 33.14 | 31.86 | 92.33 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 91.53 | 31.86 | 47.27 | 57.16 | 32.59 |
Provisions | 2.06 | 1.28 | 1.27 | 4.05 | 8.56 |
Net Current Assets | 279.72 | 268.15 | 243.37 | 234.06 | 250.64 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 632.43 | 613.11 | 582.52 | 571.82 | 515.43 |
Contingent Liabilities | 7.34 | 8.02 | 23.57 | 43.25 | 55.75 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Vaibhav Global Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %