NSE : BSE : ISIN CODE : Industry : House :
Select year
(Rs.in Million)
Particulars
Mar 2024
Mar 2023
Mar 2022
INCOME :
  
  
  
Gross Sales
1042.87
783.79
547.63
     Sales
1008.16
747.32
533.08
     Job Work/ Contract Receipts
34.70
36.47
14.55
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
Less: Excise Duty
Net Sales
1042.87
783.79
547.63
EXPENDITURE :
Increase/Decrease in Stock
-74.48
-6.89
-2.27
Raw Material Consumed
978.84
706.41
501.70
     Opening Raw Materials
     Purchases Raw Materials
     Closing Raw Materials
     Other Direct Purchases / Brought in cost
978.84
706.41
501.70
     Other raw material cost
0.00
0.00
0.00
Power & Fuel Cost
9.29
5.63
4.31
     Electricity & Power
8.93
5.61
4.31
     Oil, Fuel & Natural gas
0.36
0.02
0.00
     Coals etc
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
Employee Cost
5.56
6.38
4.85
     Salaries, Wages & Bonus
4.67
5.02
3.95
     Contributions to EPF & Pension Funds
0.25
0.12
0.07
     Workmen and Staff Welfare Expenses
0.64
1.25
0.83
     Other Employees Cost
0.00
0.00
0.00
Other Manufacturing Expenses
48.74
23.38
6.93
     Sub-contracted / Out sourced services
     Processing Charges
10.07
13.95
2.13
     Repairs and Maintenance
3.67
2.87
2.31
     Packing Material Consumed
     Other Mfg Exp
35.00
6.56
2.49
General and Administration Expenses
13.20
13.27
7.78
     Rent , Rates & Taxes
0.61
0.33
0.39
     Insurance
0.55
0.48
0.32
     Printing and stationery
0.26
0.18
0.17
     Professional and legal fees
1.99
2.21
0.62
     Traveling and conveyance
0.66
1.16
0.55
     Other Administration
9.80
10.07
6.28
Selling and Distribution Expenses
24.19
16.65
12.13
     Advertisement & Sales Promotion
0.65
0.22
0.83
     Sales Commissions & Incentives
2.25
4.81
3.70
     Freight and Forwarding
13.94
9.14
6.49
     Handling and Clearing Charges
0.04
0.07
0.00
     Other Selling Expenses
7.31
2.42
1.11
Miscellaneous Expenses
0.20
0.06
0.10
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
0.20
0.06
0.10
Less: Expenses Capitalised
Total Expenditure
1005.55
764.89
535.55
Operating Profit (Excl OI)
37.32
18.90
12.09
Other Income
0.90
1.70
1.48
     Interest Received
0.90
1.64
1.48
     Dividend Received
     Profit on sale of Fixed Assets
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
     Others
0.00
0.06
0.00
Operating Profit
38.22
20.60
13.57
Interest
18.80
10.86
7.65
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
5.80
2.98
1.28
     Other Interest
13.00
7.88
6.36
PBDT
19.42
9.73
5.92
Depreciation
7.01
2.73
2.42
Profit Before Taxation & Exceptional Items
12.41
7.00
3.51
Exceptional Income / Expenses
Profit Before Tax
12.41
7.00
3.51
Provision for Tax
-0.24
-0.21
0.21
     Current Income Tax
     Deferred Tax
-0.24
-0.21
0.21
     Other taxes
-0.24
-0.21
0.21
Profit After Tax
12.65
7.22
3.29
Extra items
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
12.65
7.22
3.29
Adjustments to PAT
Profit Balance B/F
14.36
8.31
5.02
Appropriations
27.01
15.53
8.31
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
2.09
1.17
Equity Dividend %
Earnings Per Share
4.00
3.00
3.00
Adjusted EPS
1.00
1.00
1.00

© 2019. MSE Financial Services Ltd. All Rights Reserved

Developed & Content Powered by  Accord Fintech Pvt. Ltd.