MODI RUBBER
|
MODI RUBBER Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹22 Cr | ₹5.32 Cr | ₹5.13 Cr | ₹2.77 Cr | ₹4.89 Cr |
Sales | ₹2.76 Cr | ₹2.81 Cr | ₹3.21 Cr | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹8.82 Cr | ₹0.02 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹2.49 Cr | ₹1.92 Cr | ₹2.77 Cr | ₹4.89 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹22 Cr | ₹5.32 Cr | ₹5.13 Cr | ₹2.77 Cr | ₹4.89 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | ₹2.60 Cr | ₹2.86 Cr | ₹3.33 Cr | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹2.60 Cr | ₹2.86 Cr | ₹3.33 Cr | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.68 Cr | ₹1.62 Cr | ₹1.03 Cr | ₹1.02 Cr | ₹1.36 Cr |
Electricity & Power | ₹1.68 Cr | ₹1.62 Cr | ₹1.03 Cr | ₹1.02 Cr | ₹1.36 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹13 Cr | ₹3.56 Cr | ₹3.57 Cr | ₹4.13 Cr | ₹4.65 Cr |
Salaries, Wages & Bonus | ₹11 Cr | ₹2.77 Cr | ₹2.55 Cr | ₹3.33 Cr | ₹3.61 Cr |
Contributions to EPF & Pension Funds | ₹0.65 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.31 Cr | ₹0.40 Cr |
Workmen and Staff Welfare Expenses | ₹0.98 Cr | ₹0.48 Cr | ₹0.70 Cr | ₹0.49 Cr | ₹0.65 Cr |
Other Employees Cost | ₹0.13 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹5.52 Cr | ₹5.05 Cr | ₹3.66 Cr | ₹3.22 Cr | ₹3.48 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹5.17 Cr | ₹5.05 Cr | ₹3.66 Cr | ₹3.22 Cr | ₹3.48 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.36 Cr | - | - | - | - |
General and Administration Expenses | ₹13 Cr | ₹10 Cr | ₹9.41 Cr | ₹6.90 Cr | ₹8.59 Cr |
Rent , Rates & Taxes | ₹0.78 Cr | ₹0.46 Cr | ₹0.63 Cr | ₹0.56 Cr | ₹0.73 Cr |
Insurance | ₹0.17 Cr | ₹0.20 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.13 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.24 Cr | ₹5.24 Cr | ₹4.18 Cr | ₹3.98 Cr | ₹4.52 Cr |
Traveling and conveyance | ₹2.74 Cr | ₹2.29 Cr | ₹2.36 Cr | ₹0.47 Cr | ₹1.33 Cr |
Other Administration | ₹2.50 Cr | ₹2.20 Cr | ₹2.03 Cr | ₹1.73 Cr | ₹1.88 Cr |
Selling and Distribution Expenses | ₹0.41 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.17 Cr |
Advertisement & Sales Promotion | ₹0.41 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.17 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.22 Cr | ₹1.12 Cr | ₹5.84 Cr | ₹1.51 Cr | ₹1.97 Cr |
Bad debts /advances written off | ₹1.43 Cr | ₹0.26 Cr | ₹0.04 Cr | ₹0.64 Cr | - |
Provision for doubtful debts | - | ₹0.01 Cr | ₹1.58 Cr | - | ₹0.13 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.19 Cr | - |
Other Miscellaneous Expenses | ₹2.79 Cr | ₹0.85 Cr | ₹4.22 Cr | ₹0.68 Cr | ₹1.84 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹41 Cr | ₹25 Cr | ₹27 Cr | ₹17 Cr | ₹20 Cr |
Operating Profit (Excl OI) | ₹-18 Cr | ₹-19 Cr | ₹-22 Cr | ₹-14 Cr | ₹-15 Cr |
Other Income | ₹18 Cr | ₹10 Cr | ₹8.11 Cr | ₹13 Cr | ₹11 Cr |
Interest Received | ₹4.12 Cr | ₹3.43 Cr | ₹3.19 Cr | ₹8.47 Cr | ₹1.58 Cr |
Dividend Received | ₹1.42 Cr | ₹1.19 Cr | ₹1.01 Cr | ₹0.73 Cr | ₹0.63 Cr |
Profit on sale of Fixed Assets | ₹3.22 Cr | ₹0.00 Cr | ₹0.19 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | ₹0.29 Cr | ₹0.34 Cr | ₹0.25 Cr |
Provision Written Back | ₹1.00 Cr | ₹0.17 Cr | ₹0.01 Cr | ₹0.40 Cr | ₹4.44 Cr |
Foreign Exchange Gains | - | ₹0.00 Cr | - | - | - |
Others | ₹8.32 Cr | ₹5.31 Cr | ₹3.43 Cr | ₹3.36 Cr | ₹4.58 Cr |
Operating Profit | ₹-0.04 Cr | ₹-9.38 Cr | ₹-14 Cr | ₹-0.82 Cr | ₹-3.85 Cr |
Interest | ₹3.61 Cr | ₹0.48 Cr | ₹0.59 Cr | ₹0.64 Cr | ₹0.61 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | ₹0.08 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.38 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.35 Cr | ₹0.26 Cr |
Other Interest | ₹3.24 Cr | ₹0.17 Cr | ₹0.29 Cr | ₹0.28 Cr | ₹0.26 Cr |
PBDT | ₹-3.65 Cr | ₹-9.86 Cr | ₹-14 Cr | ₹-1.46 Cr | ₹-4.45 Cr |
Depreciation | ₹2.92 Cr | ₹2.12 Cr | ₹2.60 Cr | ₹2.68 Cr | ₹2.97 Cr |
Profit Before Taxation & Exceptional Items | ₹-6.57 Cr | ₹-12 Cr | ₹-17 Cr | ₹-4.14 Cr | ₹-7.43 Cr |
Exceptional Income / Expenses | - | - | ₹0.00 Cr | ₹-3.54 Cr | - |
Profit Before Tax | ₹26 Cr | ₹31 Cr | ₹28 Cr | ₹3.73 Cr | ₹-7.43 Cr |
Provision for Tax | ₹11 Cr | ₹3.76 Cr | ₹1.91 Cr | ₹-0.89 Cr | ₹3.03 Cr |
Current Income Tax | - | - | ₹2.36 Cr | ₹1.69 Cr | ₹0.19 Cr |
Deferred Tax | ₹0.72 Cr | ₹0.67 Cr | ₹-0.45 Cr | ₹-2.56 Cr | ₹1.84 Cr |
Other taxes | ₹9.83 Cr | ₹3.09 Cr | ₹0.00 Cr | ₹-0.02 Cr | ₹1.00 Cr |
Profit After Tax | ₹16 Cr | ₹28 Cr | ₹26 Cr | ₹4.62 Cr | ₹-10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | ₹8.12 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹16 Cr | ₹28 Cr | ₹26 Cr | ₹4.62 Cr | ₹-2.33 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹229 Cr | ₹202 Cr | ₹176 Cr | ₹172 Cr | ₹177 Cr |
Appropriations | ₹245 Cr | ₹229 Cr | ₹202 Cr | ₹176 Cr | ₹175 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹3.30 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹6.21 | ₹11.06 | ₹10.24 | ₹1.84 | ₹-0.93 |
Adjusted EPS | ₹6.21 | ₹11.06 | ₹10.24 | ₹1.84 | ₹-0.93 |
Compare Income Statement of peers of MODI RUBBER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MODI RUBBER | ₹270.3 Cr | -5.2% | -15.6% | 10.6% | Stock Analytics | |
DELTA CORP | ₹2,701.8 Cr | -6.5% | -8.9% | -28.2% | Stock Analytics | |
MALLCOM (INDIA) | ₹853.0 Cr | -2.5% | -10.6% | 18.9% | Stock Analytics | |
INDIABULLS ENTERPRISES | ₹419.5 Cr | -3.6% | 10.1% | 74.6% | Stock Analytics |
MODI RUBBER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MODI RUBBER | -5.2% |
-15.6% |
10.6% |
SENSEX | 0.2% |
-2.2% |
7.7% |
You may also like the below Video Courses