FROG CELLSAT
|
FROG CELLSAT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹158 Cr | ₹135 Cr | ₹133 Cr | ₹121 Cr | ₹87 Cr |
Sales | ₹125 Cr | ₹108 Cr | ₹111 Cr | ₹105 Cr | ₹69 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹30 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr | ₹18 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.75 Cr | ₹2.20 Cr | ₹0.03 Cr | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹158 Cr | ₹135 Cr | ₹133 Cr | ₹121 Cr | ₹87 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.21 Cr | ₹0.68 Cr | ₹-1.67 Cr | ₹0.17 Cr | ₹0.98 Cr |
Raw Material Consumed | ₹89 Cr | ₹68 Cr | ₹81 Cr | ₹79 Cr | ₹47 Cr |
Opening Raw Materials | ₹26 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr |
Purchases Raw Materials | ₹91 Cr | ₹70 Cr | ₹87 Cr | ₹78 Cr | ₹49 Cr |
Closing Raw Materials | ₹28 Cr | ₹26 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.67 Cr | ₹0.25 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.26 Cr |
Electricity & Power | ₹0.67 Cr | ₹0.25 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹14 Cr | ₹6.33 Cr | ₹7.81 Cr | ₹14 Cr |
Salaries, Wages & Bonus | ₹12 Cr | ₹13 Cr | ₹5.97 Cr | ₹7.13 Cr | ₹13 Cr |
Contributions to EPF & Pension Funds | ₹0.57 Cr | ₹0.50 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.67 Cr |
Workmen and Staff Welfare Expenses | ₹0.80 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.21 Cr | ₹0.17 Cr |
Other Employees Cost | ₹0.13 Cr | - | - | ₹0.21 Cr | ₹0.25 Cr |
Other Manufacturing Expenses | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹11 Cr |
Sub-contracted / Out sourced services | ₹2.32 Cr | ₹1.88 Cr | ₹1.21 Cr | ₹0.62 Cr | ₹0.32 Cr |
Processing Charges | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹10 Cr |
Repairs and Maintenance | ₹0.81 Cr | ₹0.56 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.42 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.09 Cr | ₹0.45 Cr | ₹0.13 Cr | ₹2.30 Cr | ₹0.12 Cr |
General and Administration Expenses | ₹6.80 Cr | ₹6.29 Cr | ₹4.09 Cr | ₹2.28 Cr | ₹4.09 Cr |
Rent , Rates & Taxes | ₹1.25 Cr | ₹2.07 Cr | ₹1.41 Cr | ₹0.58 Cr | ₹0.40 Cr |
Insurance | ₹0.36 Cr | ₹0.22 Cr | ₹0.26 Cr | ₹0.27 Cr | ₹0.21 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr |
Professional and legal fees | ₹2.14 Cr | ₹1.84 Cr | ₹1.31 Cr | ₹0.68 Cr | ₹0.48 Cr |
Traveling and conveyance | ₹2.19 Cr | ₹1.66 Cr | ₹0.53 Cr | ₹0.62 Cr | ₹2.75 Cr |
Other Administration | ₹0.79 Cr | ₹0.46 Cr | ₹0.53 Cr | ₹0.10 Cr | ₹0.20 Cr |
Selling and Distribution Expenses | ₹4.89 Cr | ₹3.46 Cr | ₹5.62 Cr | ₹2.00 Cr | ₹2.09 Cr |
Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.08 Cr | ₹0.18 Cr | ₹0.06 Cr | ₹0.12 Cr |
Sales Commissions & Incentives | ₹0.00 Cr | ₹0.00 Cr | ₹0.13 Cr | - | - |
Freight and Forwarding | ₹4.83 Cr | ₹3.38 Cr | ₹5.31 Cr | ₹1.94 Cr | ₹1.96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.04 Cr | ₹1.95 Cr | ₹1.55 Cr | ₹2.19 Cr | ₹1.62 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.08 Cr |
Provision for doubtful debts | ₹0.22 Cr | ₹0.77 Cr | ₹0.38 Cr | ₹0.38 Cr | ₹0.38 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.75 Cr | - |
Losson foreign exchange fluctuations | - | ₹0.44 Cr | ₹0.12 Cr | - | ₹0.37 Cr |
Losson sale of non-trade current investments | - | ₹0.04 Cr | ₹0.16 Cr | ₹0.02 Cr | ₹0.09 Cr |
Other Miscellaneous Expenses | ₹0.82 Cr | ₹0.70 Cr | ₹0.89 Cr | ₹1.05 Cr | ₹0.72 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹137 Cr | ₹111 Cr | ₹113 Cr | ₹111 Cr | ₹81 Cr |
Operating Profit (Excl OI) | ₹20 Cr | ₹24 Cr | ₹20 Cr | ₹10 Cr | ₹6.33 Cr |
Other Income | ₹3.19 Cr | ₹1.09 Cr | ₹2.94 Cr | ₹8.48 Cr | ₹1.49 Cr |
Interest Received | ₹0.36 Cr | ₹0.97 Cr | ₹0.90 Cr | ₹0.77 Cr | ₹0.47 Cr |
Dividend Received | - | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹2.28 Cr | - | - | ₹6.09 Cr | - |
Profits on sale of Investments | - | - | ₹0.29 Cr | ₹0.24 Cr | ₹0.01 Cr |
Provision Written Back | ₹0.10 Cr | ₹0.10 Cr | ₹0.73 Cr | ₹0.02 Cr | ₹0.22 Cr |
Foreign Exchange Gains | ₹0.45 Cr | - | - | ₹0.86 Cr | - |
Others | ₹0.01 Cr | ₹0.02 Cr | ₹1.02 Cr | ₹0.49 Cr | ₹0.79 Cr |
Operating Profit | ₹24 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr | ₹7.82 Cr |
Interest | ₹0.48 Cr | ₹0.57 Cr | ₹0.63 Cr | ₹1.23 Cr | ₹2.15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.40 Cr | ₹0.36 Cr | ₹0.49 Cr | ₹1.05 Cr | ₹0.69 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.11 Cr |
Other Interest | ₹0.00 Cr | ₹0.14 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹1.35 Cr |
PBDT | ₹23 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹5.67 Cr |
Depreciation | ₹3.11 Cr | ₹1.61 Cr | ₹1.36 Cr | ₹1.77 Cr | ₹2.95 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹2.72 Cr |
Exceptional Income / Expenses | ₹0.07 Cr | ₹-2.52 Cr | - | - | - |
Profit Before Tax | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹2.72 Cr |
Provision for Tax | ₹4.56 Cr | ₹5.42 Cr | ₹6.14 Cr | ₹1.63 Cr | ₹1.33 Cr |
Current Income Tax | ₹3.01 Cr | ₹6.70 Cr | ₹6.15 Cr | ₹1.92 Cr | ₹0.58 Cr |
Deferred Tax | ₹1.68 Cr | ₹-1.29 Cr | ₹-1.45 Cr | ₹-0.29 Cr | ₹1.13 Cr |
Other taxes | ₹-0.13 Cr | - | ₹1.44 Cr | - | ₹-0.38 Cr |
Profit After Tax | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹1.39 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹1.39 Cr |
Adjustments to PAT | ₹0.00 Cr | - | - | - | - |
Profit Balance B/F | ₹63 Cr | ₹69 Cr | ₹59 Cr | ₹45 Cr | ₹44 Cr |
Appropriations | ₹79 Cr | ₹84 Cr | ₹74 Cr | ₹60 Cr | ₹45 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | ₹21 Cr | ₹-0.05 Cr | - | - |
Equity Dividend % | - | - | ₹10,000.00 | - | - |
Earnings Per Share | ₹10.05 | ₹9.81 | ₹2,949.24 | ₹2,851.52 | ₹278.24 |
Adjusted EPS | ₹10.05 | ₹9.81 | ₹13.05 | ₹12.62 | ₹1.23 |
Compare Income Statement of peers of FROG CELLSAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FROG CELLSAT | ₹514.2 Cr | 1.2% | 3.5% | 91.6% | Stock Analytics | |
ITI | ₹35,168.5 Cr | 1.5% | 25.3% | 23.4% | Stock Analytics | |
BLACK BOX | ₹11,657.7 Cr | -0.5% | 25.3% | 174.8% | Stock Analytics | |
AVANTEL | ₹4,179.4 Cr | 4.9% | 18.4% | 48.7% | Stock Analytics | |
ADC INDIA COMMUNICATIONS | ₹829.3 Cr | 2.5% | 3.9% | 101% | Stock Analytics | |
VALIANT COMMUNICATIONS | ₹398.1 Cr | -4.8% | -11.5% | 60.1% | Stock Analytics |
FROG CELLSAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FROG CELLSAT | 1.2% |
3.5% |
91.6% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses