GOA CARBON
|
GOA CARBON Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,364 Cr | ₹766 Cr | ₹353 Cr | ₹417 Cr | ₹462 Cr |
Sales | ₹1,364 Cr | ₹766 Cr | ₹353 Cr | ₹416 Cr | ₹461 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.50 Cr | ₹0.45 Cr | ₹0.23 Cr | ₹0.20 Cr | ₹0.42 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,364 Cr | ₹766 Cr | ₹353 Cr | ₹417 Cr | ₹462 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-45 Cr | ₹-43 Cr | ₹3.41 Cr | ₹48 Cr | ₹-40 Cr |
Raw Material Consumed | ₹1,178 Cr | ₹672 Cr | ₹285 Cr | ₹307 Cr | ₹435 Cr |
Opening Raw Materials | ₹78 Cr | ₹80 Cr | ₹69 Cr | ₹90 Cr | ₹57 Cr |
Purchases Raw Materials | ₹1,314 Cr | ₹670 Cr | ₹296 Cr | ₹286 Cr | ₹468 Cr |
Closing Raw Materials | ₹214 Cr | ₹78 Cr | ₹80 Cr | ₹69 Cr | ₹90 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.18 Cr | ₹4.64 Cr | ₹3.57 Cr | ₹4.25 Cr | ₹4.32 Cr |
Electricity & Power | ₹5.18 Cr | ₹4.64 Cr | ₹3.57 Cr | ₹4.25 Cr | ₹4.32 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹23 Cr | ₹24 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹19 Cr | ₹20 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹1.57 Cr | ₹1.60 Cr | ₹1.47 Cr | ₹1.28 Cr | ₹1.28 Cr |
Workmen and Staff Welfare Expenses | ₹1.93 Cr | ₹2.08 Cr | ₹1.86 Cr | ₹1.77 Cr | ₹2.04 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹20 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr |
Repairs and Maintenance | ₹8.95 Cr | ₹5.92 Cr | ₹5.65 Cr | ₹5.32 Cr | ₹5.42 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹8.23 Cr | ₹12 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹0.81 Cr | ₹0.70 Cr | ₹0.76 Cr | ₹1.11 Cr | ₹1.16 Cr |
Insurance | ₹1.41 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹0.53 Cr | ₹0.50 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹1.40 Cr | ₹0.43 Cr | ₹0.19 Cr | ₹1.19 Cr | ₹1.23 Cr |
Other Administration | ₹10 Cr | ₹11 Cr | ₹6.72 Cr | ₹9.52 Cr | ₹8.97 Cr |
Selling and Distribution Expenses | ₹22 Cr | ₹15 Cr | ₹10 Cr | ₹21 Cr | ₹14 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹20 Cr | ₹12 Cr | ₹7.60 Cr | ₹12 Cr | ₹9.34 Cr |
Handling and Clearing Charges | ₹1.32 Cr | ₹2.43 Cr | ₹2.60 Cr | ₹8.47 Cr | ₹3.39 Cr |
Other Selling Expenses | - | - | - | - | ₹1.37 Cr |
Miscellaneous Expenses | ₹0.23 Cr | ₹3.41 Cr | ₹1.02 Cr | ₹0.85 Cr | ₹1.12 Cr |
Bad debts /advances written off | ₹0.01 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.16 Cr | ₹0.06 Cr |
Provision for doubtful debts | ₹0.17 Cr | - | ₹0.06 Cr | - | ₹0.28 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹3.36 Cr | ₹0.59 Cr | ₹0.02 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.05 Cr | ₹0.01 Cr | ₹0.36 Cr | ₹0.69 Cr | ₹0.78 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,220 Cr | ₹709 Cr | ₹347 Cr | ₹431 Cr | ₹461 Cr |
Operating Profit (Excl OI) | ₹144 Cr | ₹57 Cr | ₹6.23 Cr | ₹-15 Cr | ₹0.58 Cr |
Other Income | ₹13 Cr | ₹2.55 Cr | ₹0.66 Cr | ₹2.45 Cr | ₹2.25 Cr |
Interest Received | ₹10 Cr | ₹2.04 Cr | ₹0.59 Cr | ₹1.84 Cr | ₹1.54 Cr |
Dividend Received | ₹0.04 Cr | ₹0.02 Cr | - | ₹0.01 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.33 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.48 Cr | ₹0.06 Cr | ₹0.57 Cr | ₹0.17 Cr |
Foreign Exchange Gains | ₹2.16 Cr | - | - | - | ₹0.20 Cr |
Others | ₹0.08 Cr | - | - | - | - |
Operating Profit | ₹157 Cr | ₹59 Cr | ₹6.89 Cr | ₹-12 Cr | ₹2.83 Cr |
Interest | ₹46 Cr | ₹16 Cr | ₹9.67 Cr | ₹14 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹23 Cr | ₹5.05 Cr | ₹4.31 Cr | ₹4.97 Cr | ₹5.89 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹17 Cr | ₹9.81 Cr | ₹5.35 Cr | ₹8.79 Cr | ₹5.28 Cr |
Other Interest | ₹6.17 Cr | ₹1.35 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.45 Cr |
PBDT | ₹110 Cr | ₹43 Cr | ₹-2.78 Cr | ₹-26 Cr | ₹-8.79 Cr |
Depreciation | ₹2.18 Cr | ₹2.11 Cr | ₹2.14 Cr | ₹2.19 Cr | ₹2.04 Cr |
Profit Before Taxation & Exceptional Items | ₹108 Cr | ₹41 Cr | ₹-4.92 Cr | ₹-28 Cr | ₹-11 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹108 Cr | ₹41 Cr | ₹-4.92 Cr | ₹-28 Cr | ₹-11 Cr |
Provision for Tax | ₹27 Cr | ₹3.14 Cr | ₹-0.11 Cr | ₹-0.63 Cr | ₹-3.32 Cr |
Current Income Tax | ₹28 Cr | ₹0.95 Cr | - | ₹0.12 Cr | ₹0.13 Cr |
Deferred Tax | ₹-0.71 Cr | ₹2.19 Cr | ₹-0.11 Cr | ₹-0.74 Cr | ₹-3.45 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹81 Cr | ₹38 Cr | ₹-4.81 Cr | ₹-28 Cr | ₹-7.51 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹47 Cr | ₹9.52 Cr | ₹16 Cr | ₹42 Cr | ₹61 Cr |
Appropriations | ₹128 Cr | ₹47 Cr | ₹11 Cr | ₹14 Cr | ₹53 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹9.15 Cr | - | ₹-1.92 Cr | - | ₹11 Cr |
Equity Dividend % | ₹175.00 | ₹100.00 | - | - | - |
Earnings Per Share | ₹88.24 | ₹41.28 | ₹-5.26 | ₹-30.32 | ₹-8.21 |
Adjusted EPS | ₹88.24 | ₹41.28 | ₹-5.26 | ₹-30.32 | ₹-8.21 |
Compare Income Statement of peers of GOA CARBON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GOA CARBON | ₹584.0 Cr | -4% | -16.1% | 22.4% | Stock Analytics | |
PCBL | ₹14,524.8 Cr | -0.1% | -17.2% | 75.7% | Stock Analytics |
GOA CARBON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GOA CARBON | -4% |
-16.1% |
22.4% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses