MODI RUBBER
|
MODI RUBBER Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | - | ₹0.02 Cr | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 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 | ₹7.19 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 | ₹2.55 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 | ₹8.31 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 | ₹11 Cr | - | ₹2.36 Cr | ₹1.69 Cr | ₹0.19 Cr |
| Deferred Tax | ₹-1.29 Cr | ₹0.67 Cr | ₹-0.45 Cr | ₹-2.56 Cr | ₹1.84 Cr |
| Other taxes | ₹0.72 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 | ₹325.9 Cr | 5.4% | 7.4% | -1.7% | Stock Analytics | |
| DELTA CORP | ₹2,102.3 Cr | -1% | -5.7% | -33.7% | Stock Analytics | |
| MALLCOM (INDIA) | ₹896.3 Cr | -1.4% | 7.7% | -4.7% | Stock Analytics | |
| INDIABULLS ENTERPRISES | ₹402.4 Cr | 0.1% | -1.9% | 50.7% | Stock Analytics | |
MODI RUBBER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODI RUBBER | 5.4% |
7.4% |
-1.7% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses