- 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 | 338.04 | 190.96 | 20.65 | 3.61 | 3.98 |
Other Income | 1.77 | 2.56 | 1.85 | 0.71 | 0.6 |
Stock Adjustments | -8.06 | 11.28 | 0.02 | 0 | 0 |
Total Income | 331.75 | 204.8 | 22.52 | 4.32 | 4.58 |
EXPENDITURE : | |||||
Raw Materials | 319.32 | 184.35 | 19.18 | 2.39 | 2.78 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.12 | 0.23 | 0.01 | 0 | 0 |
Other Manufacturing Expenses | 0.53 | 0.67 | 0.11 | 0 | 0 |
Employee Cost | 0.52 | 0.66 | 0.33 | 0.26 | 0.3 |
Selling and Administration Expenses | 3.01 | 4.36 | 0.93 | 0.78 | 0.89 |
Miscellaneous Expenses | 1.19 | 0.94 | 0.1 | 0.31 | 0.07 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 7.06 | 13.58 | 1.87 | 0.58 | 0.55 |
Interest and Financial Charges | 0.01 | 0 | 0 | 0 | 0 |
Profit before Depreciation and Tax | 7.05 | 13.58 | 1.87 | 0.58 | 0.55 |
Depreciation | 0.1 | 0.15 | 0.05 | 0.05 | 0.08 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 6.95 | 13.43 | 1.83 | 0.54 | 0.47 |
Tax | 1.84 | 2.18 | 0.4 | 0.17 | 0.16 |
Profit After Tax | 5.11 | 11.25 | 1.43 | 0.37 | 0.31 |
Minority Interest after PAT | 0.14 | 1.22 | 0 | 0 | 0 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 4.97 | 10.03 | 1.43 | 0.37 | 0.31 |
Adjustment below Net Profit | 0 | 0 | 0 | 0 | 0.01 |
P and L Balance brought forward | 16.75 | 6.73 | 5.29 | 4.93 | 4.61 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 21.72 | 16.75 | 6.73 | 5.29 | 4.93 |
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.) | 1.42 | 5.73 | 1.15 | 0.29 | 0.25 |
Book Value | 16.45 | 29.78 | 21.46 | 20.31 | 20.02 |
Extraordinary Items | 0 | 0.02 | 0 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 35 | 17.5 | 12.5 | 12.5 | 12.5 |
Reserves and Surplus | 22.59 | 34.62 | 18.14 | 12.89 | 12.53 |
Total Shareholders Funds | 57.59 | 52.12 | 30.64 | 25.39 | 25.03 |
Secured Loans | 0 | 0.43 | 0 | 0 | 0 |
Unsecured Loans | 0.73 | 0 | 0 | 0.17 | 0.02 |
Total Debt | 0.73 | 0.43 | 0 | 0.17 | 0.02 |
Minority Interest | 1.77 | 1.76 | 0 | 0 | 0 |
Total Liabilities | 60.09 | 54.31 | 30.64 | 25.56 | 25.05 |
APPLICATION OF FUNDS : | |||||
Gross Block | 1.22 | 1.13 | 0.45 | 0.39 | 0.39 |
Less: Accum. Depreciation | 0.56 | 0.46 | 0.31 | 0.27 | 0.22 |
Net Block | 0.66 | 0.67 | 0.14 | 0.12 | 0.17 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 20.58 | 23.54 | 26.72 | 21.35 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 3.42 | 11.49 | 0.02 | 0 | 0 |
Sundry Debtors | 82.34 | 51.79 | 3.98 | 0 | 5.58 |
Cash and Bank Balance | 9.44 | 5 | 0.07 | 0.06 | 0.01 |
Loans and Advances | 9.33 | 5.57 | 4.13 | 4.96 | 21.23 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 63.84 | 41.77 | 4.19 | 0.58 | 1.62 |
Provisions | 1.82 | 1.98 | 0.22 | 0.35 | 0.33 |
Net Current Assets | 38.87 | 30.1 | 3.79 | 4.09 | 24.87 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 60.11 | 54.31 | 30.65 | 25.56 | 25.04 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in White Organic Agro Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %