PIONEER EMBROIDERIES
|
PIONEER EMBROIDERIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹297 Cr | ₹292 Cr | ₹226 Cr | ₹238 Cr | ₹274 Cr |
Sales | ₹295 Cr | ₹291 Cr | ₹225 Cr | ₹238 Cr | ₹273 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.76 Cr | ₹1.41 Cr | ₹1.19 Cr | ₹0.51 Cr | ₹1.03 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹297 Cr | ₹292 Cr | ₹226 Cr | ₹238 Cr | ₹274 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.97 Cr | ₹-9.12 Cr | ₹2.28 Cr | ₹0.79 Cr | ₹0.65 Cr |
Raw Material Consumed | ₹182 Cr | ₹173 Cr | ₹112 Cr | ₹133 Cr | ₹161 Cr |
Opening Raw Materials | ₹10 Cr | ₹16 Cr | ₹8.46 Cr | ₹5.83 Cr | ₹6.22 Cr |
Purchases Raw Materials | ₹184 Cr | ₹163 Cr | ₹119 Cr | ₹133 Cr | ₹157 Cr |
Closing Raw Materials | ₹14 Cr | ₹10 Cr | ₹16 Cr | ₹8.46 Cr | ₹5.83 Cr |
Other Direct Purchases / Brought in cost | ₹1.95 Cr | ₹3.90 Cr | ₹0.87 Cr | ₹2.47 Cr | ₹3.49 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Electricity & Power | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹34 Cr | ₹35 Cr | ₹29 Cr | ₹32 Cr | ₹34 Cr |
Salaries, Wages & Bonus | ₹32 Cr | ₹32 Cr | ₹27 Cr | ₹30 Cr | ₹32 Cr |
Contributions to EPF & Pension Funds | ₹1.36 Cr | ₹1.36 Cr | ₹1.10 Cr | ₹1.08 Cr | ₹1.10 Cr |
Workmen and Staff Welfare Expenses | ₹0.83 Cr | ₹0.72 Cr | ₹0.59 Cr | ₹0.71 Cr | ₹0.88 Cr |
Other Employees Cost | ₹-0.11 Cr | ₹0.67 Cr | ₹0.55 Cr | - | - |
Other Manufacturing Expenses | ₹28 Cr | ₹29 Cr | ₹22 Cr | ₹21 Cr | ₹23 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹7.87 Cr | ₹6.05 Cr | ₹3.25 Cr | ₹3.27 Cr | ₹4.81 Cr |
Repairs and Maintenance | ₹2.01 Cr | ₹1.86 Cr | ₹1.45 Cr | ₹1.44 Cr | ₹1.52 Cr |
Packing Material Consumed | ₹13 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
Other Mfg Exp | ₹5.56 Cr | ₹5.14 Cr | ₹4.20 Cr | ₹4.25 Cr | ₹4.29 Cr |
General and Administration Expenses | ₹2.32 Cr | ₹2.22 Cr | ₹1.97 Cr | ₹2.02 Cr | ₹2.49 Cr |
Rent , Rates & Taxes | ₹0.69 Cr | ₹0.46 Cr | ₹0.55 Cr | ₹0.57 Cr | ₹1.03 Cr |
Insurance | ₹0.54 Cr | ₹0.52 Cr | ₹0.47 Cr | ₹0.47 Cr | ₹0.29 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.94 Cr | ₹1.09 Cr | ₹0.80 Cr | ₹0.84 Cr | ₹1.02 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.16 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.14 Cr |
Selling and Distribution Expenses | ₹12 Cr | ₹12 Cr | ₹9.42 Cr | ₹7.87 Cr | ₹9.52 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹12 Cr | ₹12 Cr | ₹9.42 Cr | ₹7.87 Cr | ₹9.52 Cr |
Miscellaneous Expenses | ₹7.43 Cr | ₹5.61 Cr | ₹4.38 Cr | ₹4.65 Cr | ₹4.56 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.46 Cr | ₹0.17 Cr | ₹0.43 Cr | ₹0.23 Cr | ₹0.15 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.19 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.98 Cr | ₹5.44 Cr | ₹3.95 Cr | ₹4.23 Cr | ₹4.39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹285 Cr | ₹267 Cr | ₹199 Cr | ₹219 Cr | ₹255 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹25 Cr | ₹27 Cr | ₹19 Cr | ₹19 Cr |
Other Income | ₹3.12 Cr | ₹1.75 Cr | ₹1.87 Cr | ₹1.92 Cr | ₹2.07 Cr |
Interest Received | ₹0.35 Cr | ₹0.52 Cr | ₹0.19 Cr | ₹0.18 Cr | ₹0.21 Cr |
Dividend Received | ₹0.01 Cr | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.15 Cr | ₹0.15 Cr | ₹0.03 Cr | - | - |
Profits on sale of Investments | ₹0.03 Cr | ₹0.01 Cr | - | - | - |
Provision Written Back | - | - | - | ₹0.44 Cr | - |
Foreign Exchange Gains | ₹1.07 Cr | ₹0.64 Cr | ₹0.57 Cr | ₹0.62 Cr | ₹1.15 Cr |
Others | ₹0.51 Cr | ₹0.42 Cr | ₹1.08 Cr | ₹0.67 Cr | ₹0.71 Cr |
Operating Profit | ₹15 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr |
Interest | ₹3.64 Cr | ₹3.20 Cr | ₹4.47 Cr | ₹6.14 Cr | ₹7.65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.33 Cr | ₹0.28 Cr | ₹0.31 Cr | ₹0.28 Cr | ₹0.20 Cr |
Other Interest | ₹3.31 Cr | ₹2.93 Cr | ₹4.16 Cr | ₹5.86 Cr | ₹7.45 Cr |
PBDT | ₹11 Cr | ₹23 Cr | ₹24 Cr | ₹15 Cr | ₹14 Cr |
Depreciation | ₹8.46 Cr | ₹8.08 Cr | ₹8.16 Cr | ₹8.95 Cr | ₹8.98 Cr |
Profit Before Taxation & Exceptional Items | ₹2.78 Cr | ₹15 Cr | ₹16 Cr | ₹5.86 Cr | ₹4.87 Cr |
Exceptional Income / Expenses | ₹9.12 Cr | - | - | ₹2.19 Cr | ₹-1.10 Cr |
Profit Before Tax | ₹12 Cr | ₹15 Cr | ₹16 Cr | ₹8.05 Cr | ₹3.77 Cr |
Provision for Tax | ₹3.63 Cr | ₹4.20 Cr | ₹-2.86 Cr | - | - |
Current Income Tax | ₹0.24 Cr | - | - | - | - |
Deferred Tax | ₹3.37 Cr | ₹4.20 Cr | ₹-2.86 Cr | - | - |
Other taxes | ₹0.02 Cr | - | - | - | - |
Profit After Tax | ₹8.26 Cr | ₹11 Cr | ₹19 Cr | ₹8.05 Cr | ₹3.77 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.23 Cr | ₹0.02 Cr | ₹0.49 Cr | ₹0.16 Cr | ₹0.19 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹8.50 Cr | ₹11 Cr | ₹19 Cr | ₹8.21 Cr | ₹3.96 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹50 Cr | ₹39 Cr | ₹20 Cr | ₹11 Cr | ₹7.18 Cr |
Appropriations | ₹59 Cr | ₹50 Cr | ₹39 Cr | ₹19 Cr | ₹11 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.55 Cr | ₹0.38 Cr | ₹-0.36 Cr | ₹-0.56 Cr | ₹0.16 Cr |
Equity Dividend % | - | ₹3.00 | ₹2.50 | - | - |
Earnings Per Share | ₹3.19 | ₹4.15 | ₹7.24 | ₹3.29 | ₹1.59 |
Adjusted EPS | ₹3.19 | ₹4.15 | ₹7.24 | ₹3.29 | ₹1.59 |
Compare Income Statement of peers of PIONEER EMBROIDERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PIONEER EMBROIDERIES | ₹127.1 Cr | -3.1% | -19.1% | -8.7% | Stock Analytics | |
TRIDENT | ₹12,668.5 Cr | -2.9% | -18.2% | -37.2% | Stock Analytics | |
SANATHAN TEXTILES | ₹2,711.5 Cr | 0.6% | -8.5% | NA | Stock Analytics | |
NITIN SPINNERS | ₹1,885.3 Cr | -1.3% | -13.9% | 0.1% | Stock Analytics | |
FILATEX INDIA | ₹1,670.7 Cr | -5.9% | -20.7% | -41.1% | Stock Analytics | |
JAYBHARAT TEXTILES & REAL ESTATE | ₹1,072.0 Cr | NA | 1.3% | NA | Stock Analytics |
PIONEER EMBROIDERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PIONEER EMBROIDERIES | -3.1% |
-19.1% |
-8.7% |
SENSEX | 1.5% |
-5.1% |
0.6% |
You may also like the below Video Courses