PACIFIC INDUSTRIES
|
PACIFIC INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹190 Cr | ₹187 Cr | ₹285 Cr | ₹178 Cr | ₹99 Cr |
Sales | ₹188 Cr | ₹185 Cr | ₹282 Cr | ₹178 Cr | ₹96 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.49 Cr | ₹2.08 Cr | ₹2.83 Cr | ₹0.01 Cr | ₹2.35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹190 Cr | ₹187 Cr | ₹285 Cr | ₹178 Cr | ₹99 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.92 Cr | ₹26 Cr | ₹-4.65 Cr | ₹-8.62 Cr | ₹-10 Cr |
Raw Material Consumed | ₹103 Cr | ₹82 Cr | ₹164 Cr | ₹92 Cr | ₹59 Cr |
Opening Raw Materials | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹9.24 Cr | ₹12 Cr |
Purchases Raw Materials | ₹70 Cr | ₹68 Cr | ₹112 Cr | ₹63 Cr | ₹31 Cr |
Closing Raw Materials | ₹9.53 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹9.24 Cr |
Other Direct Purchases / Brought in cost | ₹32 Cr | ₹14 Cr | ₹51 Cr | ₹31 Cr | ₹25 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.65 Cr | ₹2.47 Cr | ₹4.58 Cr | ₹3.35 Cr | ₹4.44 Cr |
Electricity & Power | ₹3.65 Cr | ₹2.47 Cr | ₹4.58 Cr | ₹3.35 Cr | ₹4.44 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹11 Cr | ₹11 Cr | ₹9.77 Cr | ₹9.26 Cr | ₹11 Cr |
Salaries, Wages & Bonus | ₹9.09 Cr | ₹9.44 Cr | ₹8.42 Cr | ₹7.73 Cr | ₹8.46 Cr |
Contributions to EPF & Pension Funds | ₹0.76 Cr | ₹0.88 Cr | ₹0.69 Cr | ₹1.33 Cr | ₹1.45 Cr |
Workmen and Staff Welfare Expenses | ₹0.96 Cr | ₹0.47 Cr | ₹0.66 Cr | ₹0.20 Cr | ₹0.85 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹36 Cr | ₹29 Cr | ₹55 Cr | ₹37 Cr | ₹19 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.76 Cr | ₹0.36 Cr | ₹0.94 Cr | ₹0.81 Cr | ₹0.23 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹35 Cr | ₹29 Cr | ₹54 Cr | ₹37 Cr | ₹19 Cr |
General and Administration Expenses | ₹5.90 Cr | ₹8.17 Cr | ₹4.69 Cr | ₹5.05 Cr | ₹2.69 Cr |
Rent , Rates & Taxes | ₹0.94 Cr | ₹0.45 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.33 Cr |
Insurance | ₹0.33 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.29 Cr | ₹0.13 Cr |
Printing and stationery | ₹0.18 Cr | ₹0.23 Cr | ₹0.30 Cr | ₹0.23 Cr | ₹0.13 Cr |
Professional and legal fees | ₹1.78 Cr | ₹1.00 Cr | ₹0.86 Cr | ₹0.85 Cr | ₹0.75 Cr |
Traveling and conveyance | ₹0.05 Cr | ₹0.66 Cr | ₹0.33 Cr | ₹0.23 Cr | ₹0.26 Cr |
Other Administration | ₹2.63 Cr | ₹5.44 Cr | ₹2.26 Cr | ₹2.98 Cr | ₹1.09 Cr |
Selling and Distribution Expenses | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹9.70 Cr | ₹5.45 Cr |
Advertisement & Sales Promotion | ₹7.81 Cr | ₹3.63 Cr | ₹2.32 Cr | ₹1.50 Cr | ₹2.01 Cr |
Sales Commissions & Incentives | ₹0.31 Cr | ₹0.10 Cr | ₹2.04 Cr | ₹0.01 Cr | ₹0.12 Cr |
Freight and Forwarding | ₹12 Cr | ₹17 Cr | ₹17 Cr | ₹8.20 Cr | ₹3.32 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.32 Cr | ₹0.67 Cr | ₹0.73 Cr | - | - |
Miscellaneous Expenses | ₹1.54 Cr | ₹0.41 Cr | ₹2.04 Cr | ₹11 Cr | ₹7.24 Cr |
Bad debts /advances written off | - | - | ₹0.11 Cr | - | ₹2.78 Cr |
Provision for doubtful debts | ₹0.22 Cr | - | ₹0.66 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.47 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.00 Cr | ₹0.02 Cr | ₹0.68 Cr | ₹0.65 Cr |
Losson sale of non-trade current investments | - | - | - | ₹0.04 Cr | ₹0.09 Cr |
Other Miscellaneous Expenses | ₹0.85 Cr | ₹0.41 Cr | ₹1.26 Cr | ₹11 Cr | ₹3.72 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹179 Cr | ₹180 Cr | ₹258 Cr | ₹160 Cr | ₹98 Cr |
Operating Profit (Excl OI) | ₹11 Cr | ₹7.06 Cr | ₹28 Cr | ₹19 Cr | ₹0.65 Cr |
Other Income | ₹17 Cr | ₹16 Cr | ₹8.13 Cr | ₹7.61 Cr | ₹10 Cr |
Interest Received | ₹12 Cr | ₹8.15 Cr | ₹6.09 Cr | ₹3.33 Cr | ₹4.40 Cr |
Dividend Received | - | - | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.37 Cr | ₹0.11 Cr | ₹0.03 Cr | - | ₹0.29 Cr |
Profits on sale of Investments | ₹0.02 Cr | ₹0.49 Cr | ₹0.36 Cr | ₹2.10 Cr | ₹2.16 Cr |
Provision Written Back | - | ₹0.05 Cr | - | - | - |
Foreign Exchange Gains | ₹0.86 Cr | ₹1.80 Cr | ₹0.84 Cr | ₹1.08 Cr | ₹1.12 Cr |
Others | ₹3.71 Cr | ₹5.84 Cr | ₹0.81 Cr | ₹1.10 Cr | ₹2.25 Cr |
Operating Profit | ₹27 Cr | ₹23 Cr | ₹36 Cr | ₹26 Cr | ₹11 Cr |
Interest | ₹3.29 Cr | ₹3.89 Cr | ₹3.52 Cr | ₹2.89 Cr | ₹3.13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.29 Cr | ₹2.35 Cr | ₹2.52 Cr | ₹2.08 Cr | ₹2.40 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.20 Cr | ₹0.31 Cr | ₹0.30 Cr | ₹0.14 Cr | ₹0.11 Cr |
Other Interest | ₹1.80 Cr | ₹1.24 Cr | ₹0.70 Cr | ₹0.67 Cr | ₹0.61 Cr |
PBDT | ₹24 Cr | ₹20 Cr | ₹32 Cr | ₹23 Cr | ₹7.74 Cr |
Depreciation | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.44 Cr | ₹7.12 Cr |
Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹8.19 Cr | ₹22 Cr | ₹15 Cr | ₹0.61 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹8.19 Cr | ₹22 Cr | ₹15 Cr | ₹0.61 Cr |
Provision for Tax | ₹1.44 Cr | ₹1.69 Cr | ₹5.65 Cr | ₹4.58 Cr | ₹0.17 Cr |
Current Income Tax | ₹0.70 Cr | ₹1.88 Cr | ₹2.21 Cr | ₹2.93 Cr | ₹0.29 Cr |
Deferred Tax | ₹-1.08 Cr | ₹-0.31 Cr | ₹1.07 Cr | ₹1.65 Cr | ₹-0.12 Cr |
Other taxes | ₹1.82 Cr | ₹0.11 Cr | ₹2.36 Cr | - | - |
Profit After Tax | ₹12 Cr | ₹6.51 Cr | ₹16 Cr | ₹10 Cr | ₹0.45 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹12 Cr | ₹6.51 Cr | ₹16 Cr | ₹10 Cr | ₹0.45 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹94 Cr | ₹87 Cr | ₹72 Cr | ₹61 Cr | ₹61 Cr |
Appropriations | ₹106 Cr | ₹94 Cr | ₹87 Cr | ₹72 Cr | ₹61 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹0.08 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹17.23 | ₹9.44 | ₹46.19 | ₹30.22 | ₹1.29 |
Adjusted EPS | ₹17.23 | ₹9.44 | ₹30.05 | ₹19.66 | ₹0.84 |
Compare Income Statement of peers of PACIFIC INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PACIFIC INDUSTRIES | ₹138.8 Cr | -1.1% | -11% | 9.5% | Stock Analytics | |
KAJARIA CERAMICS | ₹13,707.0 Cr | -1.8% | -8.4% | -28.9% | Stock Analytics | |
CERA SANITARYWARE | ₹6,705.3 Cr | -6.8% | -20% | -29% | Stock Analytics | |
POKARNA | ₹3,567.3 Cr | -7.1% | -0.4% | 159.2% | Stock Analytics | |
NITCO | ₹2,328.4 Cr | -7.4% | -18.2% | 62.2% | Stock Analytics | |
SOMANY CERAMICS | ₹1,679.1 Cr | -8.2% | -14.9% | -33.1% | Stock Analytics |
PACIFIC INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PACIFIC INDUSTRIES | -1.1% |
-11% |
9.5% |
SENSEX | -0.7% |
-4.5% |
-0.4% |
You may also like the below Video Courses