PRIMA PLASTICS
|
PRIMA PLASTICS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity - Authorised | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Equity - Issued | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Paid Up | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹143 Cr | ₹125 Cr | ₹108 Cr | ₹101 Cr | ₹86 Cr |
Securities Premium | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr | ₹1.31 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹127 Cr | ₹109 Cr | ₹93 Cr | ₹86 Cr | ₹72 Cr |
General Reserves | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Other Reserves | ₹1.68 Cr | ₹1.35 Cr | ₹0.47 Cr | ₹0.12 Cr | ₹0.13 Cr |
Reserve excluding Revaluation Reserve | ₹143 Cr | ₹125 Cr | ₹108 Cr | ₹101 Cr | ₹86 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹154 Cr | ₹136 Cr | ₹119 Cr | ₹112 Cr | ₹97 Cr |
Minority Interest | ₹3.88 Cr | ₹2.30 Cr | ₹1.32 Cr | ₹0.95 Cr | ₹0.49 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹8.76 Cr | ₹12 Cr | ₹11 Cr | ₹2.02 Cr | ₹2.35 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹14 Cr | ₹17 Cr | ₹15 Cr | ₹3.71 Cr | ₹3.46 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-5.52 Cr | ₹-5.41 Cr | ₹-4.02 Cr | ₹-1.70 Cr | ₹-1.12 Cr |
Unsecured Loans | - | - | - | ₹0.80 Cr | ₹0.76 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹0.80 Cr | ₹0.76 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹2.38 Cr | ₹2.31 Cr | ₹2.10 Cr | ₹1.99 Cr | ₹2.14 Cr |
Deferred Tax Assets | ₹0.57 Cr | ₹0.56 Cr | ₹0.70 Cr | ₹0.75 Cr | ₹0.80 Cr |
Deferred Tax Liability | ₹2.95 Cr | ₹2.87 Cr | ₹2.79 Cr | ₹2.73 Cr | ₹2.94 Cr |
Other Long Term Liabilities | ₹3.86 Cr | ₹4.29 Cr | ₹0.63 Cr | ₹1.26 Cr | ₹0.49 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.24 Cr | ₹0.18 Cr | ₹0.13 Cr | ₹0.09 Cr | - |
Total Non-Current Liabilities | ₹15 Cr | ₹19 Cr | ₹14 Cr | ₹6.14 Cr | ₹5.74 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹6.54 Cr | ₹12 Cr | ₹8.66 Cr | ₹5.89 Cr | ₹6.08 Cr |
Sundry Creditors | ₹6.54 Cr | ₹12 Cr | ₹8.66 Cr | ₹5.89 Cr | ₹6.08 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹11 Cr | ₹10 Cr | ₹7.16 Cr | ₹4.66 Cr | ₹4.35 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.44 Cr | ₹1.48 Cr | ₹0.47 Cr | ₹0.35 Cr | ₹0.38 Cr |
Interest Accrued But Not Due | ₹0.14 Cr | ₹0.18 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.07 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹11 Cr | ₹8.67 Cr | ₹6.64 Cr | ₹4.27 Cr | ₹3.90 Cr |
Short Term Borrowings | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr | ₹16 Cr |
Secured ST Loans repayable on Demands | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr | ₹16 Cr |
Working Capital Loans- Sec | ₹21 Cr | ₹27 Cr | ₹36 Cr | ₹18 Cr | ₹16 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-21 Cr | ₹-27 Cr | ₹-35 Cr | ₹-18 Cr | ₹-16 Cr |
Short Term Provisions | ₹1.92 Cr | ₹1.87 Cr | ₹1.73 Cr | ₹1.51 Cr | ₹0.90 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹1.45 Cr | ₹1.40 Cr | ₹1.29 Cr | ₹0.92 Cr | ₹0.35 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.47 Cr | ₹0.47 Cr | ₹0.43 Cr | ₹0.59 Cr | ₹0.55 Cr |
Total Current Liabilities | ₹41 Cr | ₹51 Cr | ₹54 Cr | ₹30 Cr | ₹28 Cr |
Total Liabilities | ₹214 Cr | ₹208 Cr | ₹189 Cr | ₹149 Cr | ₹131 Cr |
ASSETS | |||||
Gross Block | ₹88 Cr | ₹85 Cr | ₹52 Cr | ₹47 Cr | ₹42 Cr |
Less: Accumulated Depreciation | ₹36 Cr | ₹30 Cr | ₹22 Cr | ₹17 Cr | ₹13 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹52 Cr | ₹55 Cr | ₹30 Cr | ₹29 Cr | ₹29 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.01 Cr | ₹0.33 Cr | ₹16 Cr | ₹3.27 Cr | ₹0.11 Cr |
Non Current Investments | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr | ₹31 Cr |
Long Term Investment | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr | ₹31 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹52 Cr | ₹48 Cr | ₹45 Cr | ₹37 Cr | ₹31 Cr |
Long Term Loans & Advances | ₹3.83 Cr | ₹2.99 Cr | ₹3.51 Cr | ₹2.17 Cr | ₹2.13 Cr |
Other Non Current Assets | ₹1.18 Cr | ₹2.44 Cr | ₹0.04 Cr | ₹0.16 Cr | ₹0.11 Cr |
Total Non-Current Assets | ₹110 Cr | ₹109 Cr | ₹94 Cr | ₹72 Cr | ₹62 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹31 Cr | ₹37 Cr | ₹30 Cr | ₹31 Cr | ₹27 Cr |
Raw Materials | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹9.11 Cr |
Work-in Progress | ₹1.27 Cr | ₹1.82 Cr | ₹1.33 Cr | ₹1.38 Cr | ₹1.54 Cr |
Finished Goods | ₹16 Cr | ₹20 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.65 Cr | ₹0.48 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.48 Cr |
Other Inventory | ₹0.38 Cr | ₹0.20 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.21 Cr |
Sundry Debtors | ₹34 Cr | ₹34 Cr | ₹42 Cr | ₹23 Cr | ₹24 Cr |
Debtors more than Six months | ₹6.34 Cr | ₹7.63 Cr | ₹5.23 Cr | ₹1.15 Cr | - |
Debtors Others | ₹30 Cr | ₹28 Cr | ₹39 Cr | ₹24 Cr | ₹25 Cr |
Cash and Bank | ₹17 Cr | ₹7.18 Cr | ₹7.20 Cr | ₹5.44 Cr | ₹5.55 Cr |
Cash in hand | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.07 Cr |
Balances at Bank | ₹17 Cr | ₹7.15 Cr | ₹7.17 Cr | ₹5.41 Cr | ₹5.49 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹9.19 Cr | ₹6.13 Cr | ₹4.18 Cr | ₹3.88 Cr | ₹0.97 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.07 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.04 Cr |
Prepaid Expenses | ₹1.36 Cr | ₹0.58 Cr | ₹0.53 Cr | ₹0.60 Cr | ₹0.35 Cr |
Other current_assets | ₹7.76 Cr | ₹5.52 Cr | ₹3.60 Cr | ₹3.27 Cr | ₹0.58 Cr |
Short Term Loans and Advances | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹13 Cr | ₹11 Cr |
Advances recoverable in cash or in kind | ₹1.01 Cr | ₹0.62 Cr | ₹0.66 Cr | ₹4.35 Cr | ₹1.51 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | ₹0.25 Cr | ₹0.25 Cr | ₹0.25 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹12 Cr | ₹14 Cr | ₹10 Cr | ₹8.70 Cr | ₹9.33 Cr |
Total Current Assets | ₹104 Cr | ₹99 Cr | ₹94 Cr | ₹77 Cr | ₹69 Cr |
Net Current Assets (Including Current Investments) | ₹64 Cr | ₹48 Cr | ₹40 Cr | ₹47 Cr | ₹41 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹214 Cr | ₹208 Cr | ₹189 Cr | ₹149 Cr | ₹131 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | ₹36 Cr | ₹45 Cr | ₹52 Cr | ₹23 Cr | ₹21 Cr |
Book Value | - | 123.68 | 108.41 | 101.56 | 88.02 |
Adjusted Book Value | 140.22 | 123.68 | 108.41 | 101.56 | 88.02 |
Compare Balance Sheet of peers of PRIMA PLASTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRIMA PLASTICS | ₹180.9 Cr | 2.3% | 12% | -3.7% | Stock Analytics | |
SUPREME INDUSTRIES | ₹61,575.6 Cr | -1.1% | 6.6% | 12.7% | Stock Analytics | |
ASTRAL | ₹46,594.7 Cr | -6.4% | 1.2% | -8% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹14,813.9 Cr | -8.8% | -6.7% | 14.3% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,714.5 Cr | -7.1% | 0.5% | -18.3% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,505.4 Cr | -3.6% | -3.8% | -44.4% | Stock Analytics |
PRIMA PLASTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRIMA PLASTICS | 2.3% |
12% |
-3.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses