- 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 | 19.77 | 16.95 | 16.16 | 16.47 | 19.93 |
Other Income | 1.04 | 8.05 | 0.44 | 0.25 | 0.31 |
Stock Adjustments | 0.12 | -0.22 | 0.16 | 0.06 | 0.19 |
Total Income | 20.93 | 24.78 | 16.76 | 16.78 | 20.43 |
EXPENDITURE : | |||||
Raw Materials | 8.64 | 6.93 | 6.92 | 7.78 | 10.57 |
Excise Duty | 0 | 0.36 | 0.71 | 1.13 | 1.4 |
Power and Fuel Cost | 0.97 | 0.69 | 0.81 | 1.64 | 1.93 |
Other Manufacturing Expenses | 1.52 | 1.66 | 0.84 | 1.15 | 0.72 |
Employee Cost | 3.43 | 2.73 | 3.07 | 2.19 | 2.31 |
Selling and Administration Expenses | 3.86 | 2.22 | 1.96 | 1.29 | 1.56 |
Miscellaneous Expenses | 0.32 | 0.65 | 0.36 | 0.05 | 0.02 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 2.2 | 9.54 | 2.09 | 1.55 | 1.91 |
Interest and Financial Charges | 0.08 | 0.17 | 0.39 | 0.57 | 0.53 |
Profit before Depreciation and Tax | 2.12 | 9.37 | 1.7 | 0.98 | 1.38 |
Depreciation | 0.05 | 0.32 | 0.56 | 0.56 | 0.5 |
Profit Before Tax | 2.07 | 9.06 | 1.14 | 0.43 | 0.88 |
Tax | 0.62 | 2.54 | 0.68 | 0.19 | 0.3 |
Profit After Tax | 1.45 | 6.52 | 0.46 | 0.24 | 0.58 |
Adjustment below Net Profit | -0.06 | 0 | -0.07 | 0 | 0 |
P and L Balance brought forward | 10.35 | 3.83 | 3.75 | 3.51 | 3.12 |
Appropriations | 0.32 | 0 | 0.32 | 0 | 0.19 |
P and L Bal. carried down | 11.42 | 10.35 | 3.83 | 3.75 | 3.51 |
Equity Dividend | 0.32 | 0 | 0.32 | 0 | 0.16 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0.03 |
Equity Dividend (%) | 10 | 10 | 10 | 0 | 5 |
Earning Per Share (Rs.) | 4.57 | 20.51 | 1.45 | 0.74 | 1.84 |
Book Value | 46.59 | 43.22 | 22.71 | 22.46 | 21.72 |
Extraordinary Items | 0 | 4.81 | 0.01 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 3.18 | 3.18 | 3.18 | 3.18 | 3.18 |
Reserves and Surplus | 11.63 | 10.56 | 4.04 | 3.96 | 3.72 |
Total Shareholders Funds | 14.81 | 13.74 | 7.22 | 7.14 | 6.9 |
Secured Loans | 0.46 | 1.41 | 0 | 0.92 | 2.09 |
Unsecured Loans | 0.22 | 0 | 3.14 | 4.1 | 3.49 |
Total Debt | 0.68 | 1.41 | 3.14 | 5.02 | 5.58 |
Total Liabilities | 15.49 | 15.15 | 10.36 | 12.16 | 12.48 |
APPLICATION OF FUNDS : | |||||
Gross Block | 0.5 | 0.36 | 17.31 | 17.35 | 17.13 |
Less: Accum. Depreciation | 0.3 | 0.26 | 10.52 | 10.07 | 9.51 |
Net Block | 0.2 | 0.1 | 6.79 | 7.28 | 7.62 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 1.23 | 1.1 | 0.07 | 0.18 | 0.23 |
Current Assets, Loans and Advances | |||||
Inventories | 1.55 | 1.26 | 1.28 | 1.14 | 1.3 |
Sundry Debtors | 5.11 | 5.98 | 3.78 | 3.9 | 3.75 |
Cash and Bank Balance | 0.31 | 0.72 | 0.39 | 0.14 | 0.16 |
Loans and Advances | 12.43 | 11.22 | 1.15 | 2.72 | 3.59 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 1.58 | 2.06 | 2.47 | 1.91 | 2.75 |
Provisions | 3.76 | 3.17 | 0.62 | 1.29 | 1.41 |
Net Current Assets | 14.06 | 13.95 | 3.51 | 4.7 | 4.64 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 15.49 | 15.15 | 10.37 | 12.16 | 12.49 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Vasundhara Rasayans Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %