- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | |
|---|---|---|---|
| INCOME : | |||
| Sales Turnover | 77.34 | 91.7 | 100.48 |
| Other Income | 0.9 | 0.4 | 1.15 |
| Stock Adjustments | 0 | 0 | 0 |
| Total Income | 78.24 | 92.1 | 101.63 |
| EXPENDITURE : | |||
| Raw Materials | 0 | 0 | 38.7 |
| Excise Duty | 0 | 0 | 0 |
| Power and Fuel Cost | 0 | 0 | 0 |
| Other Manufacturing Expenses | 47.07 | 61.75 | 40.56 |
| Employee Cost | 11.76 | 3.07 | 3.44 |
| Selling and Administration Expenses | 1.86 | 1.54 | 1.49 |
| Miscellaneous Expenses | 0.01 | 0.07 | 0.02 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 17.54 | 25.67 | 17.42 |
| Interest and Financial Charges | 0.19 | 0.06 | 0.04 |
| Profit before Depreciation and Tax | 17.35 | 25.61 | 17.38 |
| Depreciation | 4.56 | 4.06 | 3.24 |
| Minority Interest before PAT | 0 | 0 | 0 |
| Profit Before Tax | 12.79 | 21.56 | 14.13 |
| Tax | 2.8 | 6.57 | 3.87 |
| Profit After Tax | 9.99 | 14.99 | 10.26 |
| Minority Interest after PAT | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 9.99 | 14.99 | 10.26 |
| Adjustment below Net Profit | -0.47 | 0 | -0.62 |
| P and L Balance brought forward | 41.72 | 28.28 | 17.17 |
| Appropriations | 2.29 | 1.55 | 0 |
| P and L Bal. carried down | 48.95 | 41.72 | 26.81 |
| Equity Dividend | 2.29 | 1.55 | 0 |
| Preference Dividend | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 |
| Equity Dividend (%) | 10 | 10 | 9 |
| Earning Per Share (Rs.) | 4.36 | 9.41 | 7.2 |
| Book Value | 45.54 | 43.87 | 40.82 |
| Extraordinary Items | 0 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | |
|---|---|---|---|
| SOURCES OF FUNDS : | |||
| Share Capital | 22.93 | 15.94 | 14.25 |
| Reserves and Surplus | 82.76 | 62.08 | 43.92 |
| Total Shareholders Funds | 105.69 | 78.02 | 58.17 |
| Secured Loans | 0.5 | 5.08 | 0.08 |
| Unsecured Loans | 2.98 | 2.63 | 1.43 |
| Total Debt | 3.48 | 7.71 | 1.51 |
| Minority Interest | 0 | 0 | 0 |
| Total Liabilities | 109.17 | 85.73 | 59.68 |
| APPLICATION OF FUNDS : | |||
| Gross Block | 67.16 | 63.94 | 77.63 |
| Less: Accum. Depreciation | 36.13 | 31.57 | 51.51 |
| Net Block | 31.03 | 32.37 | 26.12 |
| Capital Work in Progress | 7.87 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| Current Assets, Loans and Advances | |||
| Inventories | 0.94 | 1.18 | 16.12 |
| Sundry Debtors | 41.51 | 56.6 | 29.26 |
| Cash and Bank Balance | 3.34 | 2.32 | 8.37 |
| Loans and Advances | 41.74 | 25.6 | 15.98 |
| Less: Current Liab. and Prov. | |||
| Current Liabilities | 14.36 | 30.52 | 34.72 |
| Provisions | 2.9 | 1.83 | 1.46 |
| Net Current Assets | 70.27 | 53.35 | 33.55 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 |
| Total Assets | 109.17 | 85.72 | 59.67 |
| Contingent Liabilities | 4.25 | 4.25 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in VEDAVAAG SYSTEMS LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
