HARRISONS MALAYALAM LTD.

NSE : HARRMALAYABSE : 500467ISIN CODE : INE544A01019Industry : Rubber ProductsHouse : RPG Enterprises
BSE180.65-0.35 (-0.19 %)
PREV CLOSE ( ) 181.00
OPEN PRICE ( ) 181.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 437
TODAY'S LOW / HIGH ( )177.20 182.75
52 WK LOW / HIGH ( )156 237.55
NSE179.61-3.25 (-1.78 %)
PREV CLOSE( ) 182.86
OPEN PRICE ( ) 189.99
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 179.61 (305)
VOLUME 5703
TODAY'S LOW / HIGH( ) 177.10 189.99
52 WK LOW / HIGH ( )153.66 236.9
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
5139.10
4881.20
4867.70
4715.30
4511.10
     Sales
4859.40
4588.50
4588.40
4484.10
4205.70
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
279.80
292.70
279.20
231.20
305.50
Less: Excise Duty
Net Sales
5139.10
4881.20
4867.70
4715.30
4511.10
EXPENDITURE :
Increase/Decrease in Stock
4.40
-23.90
-12.20
32.70
78.50
Raw Material Consumed
1872.10
1539.20
1431.20
1561.00
1276.90
     Opening Raw Materials
1.40
0.20
     Purchases Raw Materials
883.60
1043.00
1086.40
1174.20
1049.30
     Closing Raw Materials
1.40
0.20
     Other Direct Purchases / Brought in cost
987.00
497.60
344.70
386.60
227.70
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
209.50
273.60
236.40
216.60
212.90
     Electricity & Power
209.50
273.60
236.40
216.60
212.90
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
1821.40
1879.10
1779.70
1656.80
1611.20
     Salaries, Wages & Bonus
1620.40
1699.20
1516.10
1401.30
1364.30
     Contributions to EPF & Pension Funds
164.80
168.10
155.30
148.30
138.90
     Workmen and Staff Welfare Expenses
52.00
43.70
42.80
39.30
40.60
     Other Employees Cost
-15.70
-31.90
65.40
67.90
67.40
Other Manufacturing Expenses
645.70
773.20
759.60
607.90
486.70
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
92.40
96.90
107.50
90.90
77.40
     Packing Material Consumed
98.10
116.90
128.70
95.90
83.10
     Other Mfg Exp
455.20
559.40
523.40
421.10
326.30
General and Administration Expenses
136.90
106.50
181.80
139.10
118.20
     Rent , Rates & Taxes
28.30
30.20
37.10
20.90
21.00
     Insurance
9.00
11.80
12.50
12.30
12.00
     Printing and stationery
     Professional and legal fees
84.50
65.30
66.30
52.00
33.70
     Traveling and conveyance
44.00
44.80
62.30
50.20
48.10
     Other Administration
15.10
-0.80
65.90
53.90
51.60
Selling and Distribution Expenses
142.00
141.70
140.80
128.80
122.90
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
4.10
5.70
5.00
1.50
0.90
     Freight and Forwarding
118.10
118.10
115.00
107.50
101.90
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
19.80
17.90
20.80
19.90
20.10
Miscellaneous Expenses
72.20
87.30
78.00
58.50
50.80
     Bad debts /advances written off
     Provision for doubtful debts
0.90
6.30
7.10
1.10
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
71.40
80.90
70.80
57.40
50.80
Less: Expenses Capitalised
Total Expenditure
4904.10
4776.70
4595.20
4401.60
3958.10
Operating Profit (Excl OI)
235.00
104.50
272.50
313.70
553.00
Other Income
118.20
87.40
71.20
71.30
28.30
     Interest Received
1.40
1.20
1.00
1.10
1.60
     Dividend Received
     Profit on sale of Fixed Assets
6.70
1.30
3.00
26.30
0.10
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
     Others
110.10
85.00
67.10
43.90
26.60
Operating Profit
353.20
191.90
343.60
385.00
581.30
Interest
130.90
131.40
122.30
111.80
136.00
     InterestonDebenture / Bonds
     Interest on Term Loan
127.70
127.20
     Intereston Fixed deposits
     Bank Charges etc
5.40
4.70
3.80
3.20
5.50
     Other Interest
-2.20
-0.40
118.60
108.60
130.50
PBDT
222.20
60.50
221.30
273.20
445.30
Depreciation
73.40
57.70
43.60
42.30
41.10
Profit Before Taxation & Exceptional Items
148.90
2.80
177.70
230.90
404.20
Exceptional Income / Expenses
-75.80
Profit Before Tax
148.90
-73.00
177.70
230.90
404.20
Provision for Tax
     Current Income Tax
     Deferred Tax
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
148.90
-73.00
177.70
230.90
404.20
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
148.90
-73.00
177.70
230.90
404.20
Adjustments to PAT
Profit Balance B/F
555.60
678.40
496.60
266.70
-94.40
Appropriations
704.50
605.40
674.30
497.60
309.80
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
46.40
49.80
-4.10
1.00
43.10
Equity Dividend %
Earnings Per Share
8.00
-4.00
10.00
13.00
22.00
Adjusted EPS
8.00
-4.00
10.00
13.00
22.00

© 2019. MSE Financial Services Ltd. All Rights Reserved

Developed & Content Powered by  Accord Fintech Pvt. Ltd.