50.95
1.35
(2.72%)
Volume: 2,176 Jan 17, 2020 3:40 PM
51.05
1.50
(3.03%)
Volume: 14,139 Jan 17, 2020 3:53 PM
Stock added to your watchlist..
X
Stock already exists in your watchlist..
X
|
March 2019 |
March 2018
|
| Sales Turnover |
637.30 |
394.65 |
343.80 |
269.91 |
150.76 |
105.13 |
98.71 |
80.34 |
64.92 |
51.99 |
57.45 |
25.13 |
22.87 |
12.57 |
5.29 |
11.06 |
71.57 |
78.87 |
| Excise Duty |
0.00 |
11.18 |
36.57 |
29.69 |
15.01 |
0.00 |
10.14 |
7.50 |
5.96 |
3.73 |
6.06 |
3.04 |
3.23 |
1.74 |
0.73 |
1.45 |
9.24 |
9.84 |
| Net Sales |
637.30 |
383.47 |
307.23 |
240.22 |
135.75 |
105.13 |
88.57 |
72.84 |
58.96 |
48.26 |
51.39 |
22.09 |
19.64 |
10.83 |
4.56 |
9.61 |
62.33 |
69.03 |
| Other Income |
14.17 |
7.37 |
5.31 |
1.54 |
1.53 |
1.28 |
0.65 |
0.27 |
0.30 |
0.55 |
0.20 |
0.37 |
10.33 |
3.22 |
0.26 |
1.64 |
1.07 |
1.56 |
| Stock Adjustments |
28.18 |
10.31 |
12.46 |
5.48 |
1.26 |
7.18 |
5.33 |
7.34 |
3.20 |
-2.75 |
1.55 |
2.79 |
1.29 |
0.00 |
0.04 |
0.09 |
-0.44 |
3.74 |
| Total Income |
679.65 |
401.15 |
325.00 |
247.24 |
138.54 |
113.59 |
94.55 |
80.45 |
62.46 |
46.06 |
53.14 |
25.25 |
31.26 |
14.05 |
4.86 |
11.34 |
62.96 |
74.33 |
| Raw Materials |
528.96 |
317.77 |
255.85 |
196.72 |
110.05 |
94.07 |
76.89 |
66.66 |
50.95 |
37.20 |
44.52 |
20.55 |
18.19 |
9.45 |
4.57 |
8.92 |
47.33 |
55.09 |
| Power and Fuel Cost |
0.00 |
2.23 |
2.13 |
2.14 |
1.72 |
1.22 |
1.39 |
1.02 |
0.88 |
0.86 |
0.73 |
0.20 |
0.41 |
0.32 |
0.19 |
0.30 |
0.86 |
1.03 |
| Employee Cost |
20.41 |
4.79 |
4.23 |
3.07 |
2.41 |
2.18 |
1.94 |
1.64 |
1.33 |
1.07 |
0.93 |
0.77 |
0.78 |
0.78 |
0.79 |
1.35 |
3.60 |
3.62 |
| Other Manufacturing Expenses |
0.00 |
6.70 |
7.05 |
5.92 |
3.17 |
2.32 |
2.06 |
1.75 |
1.31 |
1.30 |
1.15 |
0.64 |
0.38 |
1.05 |
0.17 |
0.34 |
2.02 |
3.51 |
| Selling and Admin Expenses |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.82 |
0.02 |
2.05 |
0.31 |
0.00 |
0.28 |
0.95 |
2.25 |
| Miscellaneous Expenses |
43.28 |
12.03 |
7.27 |
5.14 |
5.28 |
4.59 |
4.08 |
2.93 |
2.81 |
1.56 |
1.27 |
0.63 |
0.47 |
0.39 |
0.40 |
0.35 |
1.76 |
1.56 |
| Preoperative Exp Capitalised |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Expenses |
592.65 |
343.52 |
276.53 |
213.01 |
122.63 |
104.38 |
86.36 |
74.00 |
57.28 |
41.99 |
50.42 |
22.81 |
22.28 |
12.30 |
6.12 |
11.54 |
56.52 |
67.06 |
| Operating Profit |
72.83 |
50.26 |
43.16 |
32.69 |
14.38 |
7.93 |
7.54 |
6.18 |
4.88 |
3.52 |
2.52 |
2.07 |
-1.35 |
-1.47 |
-1.52 |
-1.84 |
5.37 |
5.71 |
| PBDIT |
87.00 |
57.63 |
48.47 |
34.23 |
15.91 |
9.21 |
8.19 |
6.45 |
5.18 |
4.07 |
2.72 |
2.44 |
8.98 |
1.75 |
-1.26 |
-0.20 |
6.44 |
7.27 |
| Interest |
33.74 |
20.70 |
13.64 |
8.43 |
5.90 |
5.58 |
4.66 |
3.00 |
1.85 |
1.10 |
0.31 |
0.48 |
0.42 |
0.00 |
0.00 |
0.00 |
4.16 |
4.21 |
| PBDT |
53.26 |
36.93 |
34.83 |
25.80 |
10.01 |
3.63 |
3.53 |
3.45 |
3.33 |
2.97 |
2.41 |
1.96 |
8.56 |
1.75 |
-1.26 |
-0.20 |
2.28 |
3.06 |
| Depreciation |
11.82 |
1.40 |
1.34 |
1.28 |
0.88 |
0.82 |
1.05 |
1.08 |
1.10 |
1.03 |
0.87 |
0.89 |
0.00 |
0.82 |
0.84 |
0.42 |
1.18 |
1.28 |
| Other Written Off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.01 |
0.09 |
0.09 |
| Profit Before Tax |
41.44 |
35.53 |
33.49 |
24.52 |
9.13 |
2.81 |
2.48 |
2.37 |
2.23 |
1.94 |
1.54 |
1.07 |
8.56 |
0.93 |
-2.17 |
-0.63 |
1.01 |
1.69 |
| Extra-ordinary items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.62 |
0.02 |
0.00 |
0.00 |
-0.10 |
0.07 |
0.02 |
0.05 |
| PBT (Post Extra-ord Items) |
41.44 |
35.53 |
33.49 |
24.52 |
9.13 |
2.81 |
2.48 |
2.37 |
2.23 |
1.94 |
2.16 |
1.09 |
8.56 |
0.93 |
-2.27 |
-0.56 |
1.03 |
1.74 |
| Tax |
-3.50 |
12.66 |
11.03 |
7.52 |
2.83 |
1.03 |
0.80 |
0.22 |
0.22 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.15 |
| Reported Net Profit |
44.94 |
22.91 |
22.44 |
17.00 |
6.30 |
1.77 |
1.66 |
2.16 |
2.02 |
1.92 |
2.15 |
1.08 |
8.56 |
0.93 |
-2.25 |
-0.58 |
0.94 |
1.59 |
| Total Value Addition |
63.69 |
25.74 |
20.68 |
16.29 |
12.58 |
10.32 |
9.47 |
7.34 |
6.34 |
4.80 |
5.89 |
2.26 |
4.10 |
2.85 |
1.54 |
2.61 |
9.19 |
11.97 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
| Equity Dividend |
0.00 |
1.81 |
0.00 |
1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
| Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
| Shares in issue (lakhs) |
150.31 |
150.27 |
140.77 |
140.77 |
114.52 |
35.35 |
35.35 |
33.66 |
32.06 |
30.54 |
30.54 |
30.54 |
30.54 |
30.54 |
30.54 |
30.54 |
30.54 |
30.54 |
| Earning Per Share (Rs) |
29.90 |
15.24 |
15.94 |
12.07 |
5.50 |
5.00 |
4.71 |
6.41 |
6.29 |
6.27 |
7.04 |
3.55 |
28.03 |
3.05 |
-7.37 |
-1.89 |
3.07 |
4.23 |
| Equity Dividend (%) |
10.00 |
10.00 |
10.00 |
10.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.00 |
| Book Value (Rs) |
208.52 |
89.34 |
75.08 |
55.27 |
31.34 |
40.00 |
35.00 |
32.61 |
26.23 |
19.65 |
13.37 |
6.33 |
2.78 |
-22.62 |
-25.67 |
-18.29 |
27.99 |
24.92 |
12.81 (0.03%)
-3.15 (-0.03%)
