NEELAMALAI AGRO INDUSTRIES
|
NEELAMALAI AGRO INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹25 Cr | ₹25 Cr | ₹30 Cr | ₹29 Cr | ₹26 Cr |
Sales | ₹24 Cr | ₹24 Cr | ₹27 Cr | ₹28 Cr | ₹24 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.22 Cr | ₹1.09 Cr | ₹2.07 Cr | ₹1.14 Cr | ₹1.66 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹25 Cr | ₹25 Cr | ₹30 Cr | ₹29 Cr | ₹26 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.60 Cr | ₹1.53 Cr | ₹-0.94 Cr | ₹3.13 Cr | ₹-1.96 Cr |
Raw Material Consumed | ₹3.52 Cr | ₹3.20 Cr | ₹5.32 Cr | ₹4.87 Cr | ₹6.89 Cr |
Opening Raw Materials | ₹0.03 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.04 Cr |
Purchases Raw Materials | ₹3.53 Cr | ₹3.14 Cr | ₹5.27 Cr | ₹4.93 Cr | ₹6.89 Cr |
Closing Raw Materials | ₹0.05 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.03 Cr |
Other Direct Purchases / Brought in cost | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.35 Cr | ₹2.08 Cr | ₹2.31 Cr | ₹1.90 Cr | ₹2.10 Cr |
Electricity & Power | ₹2.35 Cr | ₹2.08 Cr | ₹2.31 Cr | ₹1.90 Cr | ₹2.10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹17 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr |
Salaries, Wages & Bonus | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr |
Contributions to EPF & Pension Funds | ₹2.26 Cr | ₹2.15 Cr | ₹1.91 Cr | ₹1.73 Cr | ₹1.34 Cr |
Workmen and Staff Welfare Expenses | ₹0.57 Cr | ₹0.49 Cr | ₹0.33 Cr | ₹0.43 Cr | ₹0.40 Cr |
Other Employees Cost | ₹0.92 Cr | ₹0.76 Cr | ₹0.73 Cr | ₹0.64 Cr | ₹0.49 Cr |
Other Manufacturing Expenses | ₹3.87 Cr | ₹3.60 Cr | ₹6.03 Cr | ₹3.77 Cr | ₹3.24 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.88 Cr | ₹1.13 Cr | ₹2.29 Cr | ₹0.91 Cr | ₹0.52 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.99 Cr | ₹2.47 Cr | ₹3.74 Cr | ₹2.87 Cr | ₹2.72 Cr |
General and Administration Expenses | ₹2.01 Cr | ₹1.85 Cr | ₹1.63 Cr | ₹1.03 Cr | ₹1.39 Cr |
Rent , Rates & Taxes | ₹0.44 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.35 Cr | ₹0.32 Cr |
Insurance | ₹0.03 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
Printing and stationery | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.07 Cr |
Professional and legal fees | ₹0.62 Cr | ₹0.53 Cr | ₹0.48 Cr | ₹0.19 Cr | ₹0.32 Cr |
Traveling and conveyance | ₹0.71 Cr | ₹0.56 Cr | ₹0.48 Cr | ₹0.17 Cr | ₹0.38 Cr |
Other Administration | ₹0.17 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.21 Cr |
Selling and Distribution Expenses | ₹0.47 Cr | ₹0.48 Cr | ₹0.63 Cr | ₹0.72 Cr | ₹0.69 Cr |
Advertisement & Sales Promotion | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.45 Cr | ₹0.46 Cr | ₹0.61 Cr | ₹0.70 Cr | ₹0.67 Cr |
Miscellaneous Expenses | ₹0.48 Cr | ₹0.38 Cr | ₹0.55 Cr | ₹0.31 Cr | ₹0.45 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹0.00 Cr | ₹0.07 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.48 Cr | ₹0.38 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹29 Cr | ₹28 Cr | ₹31 Cr | ₹29 Cr | ₹27 Cr |
Operating Profit (Excl OI) | ₹-3.82 Cr | ₹-3.54 Cr | ₹-0.93 Cr | ₹0.43 Cr | ₹-1.18 Cr |
Other Income | ₹4.23 Cr | ₹2.06 Cr | ₹1.66 Cr | ₹2.77 Cr | ₹0.67 Cr |
Interest Received | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Dividend Received | ₹0.11 Cr | ₹0.16 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.23 Cr |
Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.42 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.26 Cr |
Profits on sale of Investments | ₹0.41 Cr | ₹1.31 Cr | ₹0.53 Cr | ₹0.09 Cr | ₹0.08 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.05 Cr | ₹0.15 Cr | - | - | ₹0.03 Cr |
Others | ₹3.63 Cr | ₹0.02 Cr | ₹1.10 Cr | ₹2.63 Cr | ₹0.05 Cr |
Operating Profit | ₹0.41 Cr | ₹-1.47 Cr | ₹0.73 Cr | ₹3.20 Cr | ₹-0.51 Cr |
Interest | ₹0.01 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.01 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.14 Cr |
Other Interest | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.06 Cr | - |
PBDT | ₹0.40 Cr | ₹-1.59 Cr | ₹0.63 Cr | ₹3.03 Cr | ₹-0.66 Cr |
Depreciation | ₹0.87 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.67 Cr | ₹1.00 Cr |
Profit Before Taxation & Exceptional Items | ₹-0.47 Cr | ₹-2.36 Cr | ₹-0.12 Cr | ₹2.37 Cr | ₹-1.66 Cr |
Exceptional Income / Expenses | ₹18 Cr | - | - | ₹0.52 Cr | - |
Profit Before Tax | ₹17 Cr | ₹-2.36 Cr | ₹-0.12 Cr | ₹2.89 Cr | ₹-1.66 Cr |
Provision for Tax | ₹2.03 Cr | ₹1.05 Cr | ₹1.18 Cr | ₹1.79 Cr | ₹-0.12 Cr |
Current Income Tax | ₹0.80 Cr | ₹1.34 Cr | ₹1.27 Cr | ₹1.58 Cr | ₹0.04 Cr |
Deferred Tax | ₹1.23 Cr | ₹-0.29 Cr | ₹-0.09 Cr | ₹0.21 Cr | ₹-0.16 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹15 Cr | ₹-3.42 Cr | ₹-1.30 Cr | ₹1.10 Cr | ₹-1.54 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹24 Cr | ₹32 Cr | ₹34 Cr | ₹22 Cr | ₹19 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹39 Cr | ₹28 Cr | ₹33 Cr | ₹23 Cr | ₹17 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹156 Cr | ₹129 Cr | ₹99 Cr | ₹83 Cr | ₹68 Cr |
Appropriations | ₹195 Cr | ₹157 Cr | ₹132 Cr | ₹106 Cr | ₹86 Cr |
General Reserves | ₹10.00 Cr | - | - | ₹5.00 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.13 Cr |
Other Appropriation | ₹1.79 Cr | ₹0.65 Cr | ₹2.21 Cr | ₹2.14 Cr | ₹2.07 Cr |
Equity Dividend % | ₹500.00 | ₹300.00 | ₹300.00 | ₹300.00 | ₹200.00 |
Earnings Per Share | ₹627.38 | ₹452.07 | ₹522.68 | ₹377.71 | ₹273.19 |
Adjusted EPS | ₹627.38 | ₹452.07 | ₹522.68 | ₹377.71 | ₹273.19 |
Compare Income Statement of peers of NEELAMALAI AGRO INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
NEELAMALAI AGRO INDUSTRIES | ₹269.1 Cr | 2.5% | -2.8% | 24.8% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,567.5 Cr | 2.7% | -5.8% | 2.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,969.9 Cr | 7.5% | 18.9% | 19.5% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,929.9 Cr | 2.8% | 1.3% | 22.8% | Stock Analytics | |
GOODRICKE GROUP | ₹629.0 Cr | -0.3% | 14.8% | 50.7% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹378.2 Cr | 2.2% | 1.2% | 31.9% | Stock Analytics |
NEELAMALAI AGRO INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
NEELAMALAI AGRO INDUSTRIES | 2.5% |
-2.8% |
24.8% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses