THE PERIA KARAMALAI TEA AND PRODUCE COMPANY
|
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
Equity - Authorised | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr |
Equity - Issued | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
Equity Paid Up | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 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 | ₹188 Cr | ₹179 Cr | ₹183 Cr | ₹178 Cr | ₹161 Cr |
Securities Premium | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr |
Capital Reserves | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr |
Profit & Loss Account Balance | ₹57 Cr | ₹52 Cr | ₹55 Cr | ₹55 Cr | ₹43 Cr |
General Reserves | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr |
Other Reserves | ₹45 Cr | ₹41 Cr | ₹41 Cr | ₹37 Cr | ₹31 Cr |
Reserve excluding Revaluation Reserve | ₹188 Cr | ₹179 Cr | ₹183 Cr | ₹178 Cr | ₹161 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹191 Cr | ₹182 Cr | ₹186 Cr | ₹181 Cr | ₹164 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹5.79 Cr | ₹8.23 Cr | ₹8.85 Cr | ₹12 Cr | ₹10 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹5.79 Cr | ₹8.22 Cr | ₹8.76 Cr | ₹12 Cr | ₹10 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | ₹0.01 Cr | ₹0.09 Cr | ₹0.30 Cr | ₹0.31 Cr |
Unsecured Loans | - | - | - | - | - |
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 | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹2.34 Cr | ₹2.40 Cr | ₹2.50 Cr | ₹2.58 Cr | ₹-9.69 Cr |
Deferred Tax Assets | ₹0.44 Cr | ₹0.47 Cr | ₹0.37 Cr | - | ₹12 Cr |
Deferred Tax Liability | ₹2.79 Cr | ₹2.87 Cr | ₹2.87 Cr | ₹2.58 Cr | ₹2.06 Cr |
Other Long Term Liabilities | ₹0.09 Cr | ₹0.35 Cr | ₹0.36 Cr | ₹0.55 Cr | ₹0.78 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.66 Cr | ₹2.11 Cr | ₹1.69 Cr | ₹0.92 Cr | ₹0.92 Cr |
Total Non-Current Liabilities | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹2.32 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹7.14 Cr | ₹5.82 Cr | ₹4.89 Cr | ₹3.37 Cr | ₹4.42 Cr |
Sundry Creditors | ₹7.14 Cr | ₹5.82 Cr | ₹4.89 Cr | ₹3.37 Cr | ₹4.42 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹3.51 Cr | ₹3.44 Cr | ₹4.27 Cr | ₹3.18 Cr | ₹3.32 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | ₹0.06 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.12 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹3.45 Cr | ₹3.37 Cr | ₹4.22 Cr | ₹3.12 Cr | ₹3.20 Cr |
Short Term Borrowings | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
Secured ST Loans repayable on Demands | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
Working Capital Loans- Sec | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-13 Cr | ₹-11 Cr | ₹-39 Cr | - | ₹-13 Cr |
Short Term Provisions | ₹1.84 Cr | ₹1.18 Cr | ₹0.94 Cr | ₹1.15 Cr | ₹2.02 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.53 Cr | - | - | ₹0.20 Cr | ₹1.17 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹1.31 Cr | ₹1.18 Cr | ₹0.94 Cr | ₹0.94 Cr | ₹0.85 Cr |
Total Current Liabilities | ₹26 Cr | ₹21 Cr | ₹49 Cr | ₹7.70 Cr | ₹23 Cr |
Total Liabilities | ₹228 Cr | ₹216 Cr | ₹248 Cr | ₹204 Cr | ₹189 Cr |
ASSETS | |||||
Gross Block | ₹72 Cr | ₹75 Cr | ₹76 Cr | ₹75 Cr | ₹75 Cr |
Less: Accumulated Depreciation | ₹44 Cr | ₹46 Cr | ₹44 Cr | ₹41 Cr | ₹39 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹28 Cr | ₹29 Cr | ₹32 Cr | ₹34 Cr | ₹36 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.87 Cr | ₹1.89 Cr | ₹1.51 Cr | ₹1.52 Cr | ₹1.10 Cr |
Non Current Investments | ₹159 Cr | ₹116 Cr | ₹114 Cr | ₹128 Cr | ₹106 Cr |
Long Term Investment | ₹159 Cr | ₹116 Cr | ₹114 Cr | ₹128 Cr | ₹106 Cr |
Quoted | ₹1.84 Cr | ₹1.39 Cr | ₹1.44 Cr | ₹0.94 Cr | ₹0.53 Cr |
Unquoted | ₹158 Cr | ₹114 Cr | ₹112 Cr | ₹127 Cr | ₹106 Cr |
Long Term Loans & Advances | ₹2.14 Cr | ₹2.95 Cr | ₹3.83 Cr | ₹3.15 Cr | ₹2.38 Cr |
Other Non Current Assets | ₹0.00 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.13 Cr |
Total Non-Current Assets | ₹190 Cr | ₹150 Cr | ₹151 Cr | ₹167 Cr | ₹146 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | ₹4.37 Cr | ₹4.37 Cr |
Quoted | - | - | - | ₹4.37 Cr | ₹4.37 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹11 Cr | ₹7.23 Cr | ₹7.50 Cr | ₹6.63 Cr | ₹9.80 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹9.15 Cr | ₹5.61 Cr | ₹6.10 Cr | ₹5.34 Cr | ₹9.02 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.37 Cr | ₹1.60 Cr | ₹1.37 Cr | ₹1.27 Cr | ₹0.77 Cr |
Other Inventory | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.00 Cr |
Sundry Debtors | ₹1.60 Cr | ₹1.96 Cr | ₹3.08 Cr | ₹2.91 Cr | ₹2.12 Cr |
Debtors more than Six months | - | - | ₹1.15 Cr | ₹0.63 Cr | - |
Debtors Others | ₹1.60 Cr | ₹1.96 Cr | ₹1.92 Cr | ₹2.28 Cr | ₹2.12 Cr |
Cash and Bank | ₹14 Cr | ₹13 Cr | ₹3.08 Cr | ₹1.15 Cr | ₹2.31 Cr |
Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Balances at Bank | ₹14 Cr | ₹13 Cr | ₹3.06 Cr | ₹1.13 Cr | ₹2.29 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.53 Cr | ₹0.73 Cr | ₹1.13 Cr | ₹0.93 Cr | ₹0.83 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.31 Cr | ₹0.25 Cr | ₹0.66 Cr | ₹0.47 Cr | ₹0.44 Cr |
Prepaid Expenses | ₹0.22 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.15 Cr |
Other current_assets | - | ₹0.33 Cr | ₹0.33 Cr | ₹0.31 Cr | ₹0.24 Cr |
Short Term Loans and Advances | ₹11 Cr | ₹43 Cr | ₹82 Cr | ₹22 Cr | ₹23 Cr |
Advances recoverable in cash or in kind | ₹0.27 Cr | ₹0.54 Cr | ₹0.05 Cr | ₹0.41 Cr | ₹0.24 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹11 Cr | ₹43 Cr | ₹82 Cr | ₹21 Cr | ₹23 Cr |
Total Current Assets | ₹37 Cr | ₹66 Cr | ₹96 Cr | ₹38 Cr | ₹43 Cr |
Net Current Assets (Including Current Investments) | ₹12 Cr | ₹45 Cr | ₹48 Cr | ₹30 Cr | ₹20 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹228 Cr | ₹216 Cr | ₹248 Cr | ₹204 Cr | ₹189 Cr |
Contingent Liabilities | - | - | - | ₹0.21 Cr | ₹0.21 Cr |
Total Debt | ₹21 Cr | ₹22 Cr | ₹50 Cr | ₹14 Cr | ₹25 Cr |
Book Value | - | 587.27 | 599.68 | 583.43 | 529.19 |
Adjusted Book Value | 617.66 | 587.19 | 599.68 | 583.43 | 529.19 |
Compare Balance Sheet of peers of THE PERIA KARAMALAI TEA AND PRODUCE COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY | ₹167.9 Cr | 1.8% | 13.1% | 92.2% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,844.6 Cr | 0.3% | -3.3% | 2.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,580.8 Cr | 6.1% | 24.8% | 25.1% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,988.1 Cr | 3% | 3.2% | 30.7% | Stock Analytics | |
GOODRICKE GROUP | ₹629.6 Cr | 0.1% | 11.7% | 52.1% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹405.0 Cr | 7.1% | 10.2% | 38.8% | Stock Analytics |
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY | 1.8% |
13.1% |
92.2% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses