POKARNA
|
POKARNA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹725 Cr | ₹650 Cr | ₹295 Cr | ₹394 Cr | ₹462 Cr |
Sales | ₹723 Cr | ₹646 Cr | ₹294 Cr | ₹393 Cr | ₹461 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.74 Cr | ₹3.95 Cr | ₹0.90 Cr | ₹1.22 Cr | ₹0.88 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹725 Cr | ₹650 Cr | ₹295 Cr | ₹394 Cr | ₹462 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹14 Cr | ₹-45 Cr | ₹1.37 Cr | ₹3.29 Cr | ₹15 Cr |
Raw Material Consumed | ₹291 Cr | ₹280 Cr | ₹86 Cr | ₹117 Cr | ₹131 Cr |
Opening Raw Materials | ₹37 Cr | ₹28 Cr | ₹16 Cr | ₹19 Cr | ₹11 Cr |
Purchases Raw Materials | ₹289 Cr | ₹289 Cr | ₹97 Cr | ₹112 Cr | ₹135 Cr |
Closing Raw Materials | ₹36 Cr | ₹38 Cr | ₹28 Cr | ₹16 Cr | ₹18 Cr |
Other Direct Purchases / Brought in cost | ₹0.61 Cr | ₹1.02 Cr | ₹0.58 Cr | ₹2.66 Cr | ₹2.26 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹22 Cr | ₹22 Cr | ₹14 Cr | ₹16 Cr | ₹23 Cr |
Electricity & Power | ₹22 Cr | ₹22 Cr | ₹14 Cr | ₹16 Cr | ₹23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹57 Cr | ₹53 Cr | ₹36 Cr | ₹43 Cr | ₹42 Cr |
Salaries, Wages & Bonus | ₹50 Cr | ₹45 Cr | ₹31 Cr | ₹37 Cr | ₹36 Cr |
Contributions to EPF & Pension Funds | ₹2.18 Cr | ₹2.20 Cr | ₹1.98 Cr | ₹2.08 Cr | ₹2.17 Cr |
Workmen and Staff Welfare Expenses | ₹2.95 Cr | ₹4.20 Cr | ₹1.51 Cr | ₹2.26 Cr | ₹2.43 Cr |
Other Employees Cost | ₹1.71 Cr | ₹1.62 Cr | ₹1.62 Cr | ₹1.65 Cr | ₹1.33 Cr |
Other Manufacturing Expenses | ₹83 Cr | ₹79 Cr | ₹42 Cr | ₹43 Cr | ₹62 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.38 Cr | ₹5.79 Cr | ₹4.92 Cr | ₹5.08 Cr | ₹8.62 Cr |
Repairs and Maintenance | ₹2.53 Cr | ₹2.17 Cr | ₹1.36 Cr | ₹1.51 Cr | ₹2.97 Cr |
Packing Material Consumed | ₹13 Cr | ₹11 Cr | ₹3.63 Cr | ₹4.79 Cr | ₹5.71 Cr |
Other Mfg Exp | ₹60 Cr | ₹60 Cr | ₹32 Cr | ₹32 Cr | ₹45 Cr |
General and Administration Expenses | ₹13 Cr | ₹11 Cr | ₹6.94 Cr | ₹11 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹1.42 Cr | ₹1.23 Cr | ₹0.91 Cr | ₹0.74 Cr | ₹4.08 Cr |
Insurance | ₹3.36 Cr | ₹3.37 Cr | ₹1.74 Cr | ₹1.88 Cr | ₹1.93 Cr |
Printing and stationery | ₹0.31 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.36 Cr | ₹0.44 Cr |
Professional and legal fees | ₹4.16 Cr | ₹3.55 Cr | ₹2.99 Cr | ₹4.55 Cr | ₹2.05 Cr |
Traveling and conveyance | ₹1.99 Cr | ₹0.72 Cr | ₹0.10 Cr | ₹1.92 Cr | ₹2.39 Cr |
Other Administration | ₹1.35 Cr | ₹1.46 Cr | ₹0.98 Cr | ₹1.14 Cr | ₹0.93 Cr |
Selling and Distribution Expenses | ₹71 Cr | ₹69 Cr | ₹14 Cr | ₹23 Cr | ₹27 Cr |
Advertisement & Sales Promotion | ₹12 Cr | ₹5.92 Cr | ₹2.44 Cr | ₹6.22 Cr | ₹6.55 Cr |
Sales Commissions & Incentives | ₹0.10 Cr | ₹0.23 Cr | ₹0.12 Cr | ₹0.07 Cr | ₹0.28 Cr |
Freight and Forwarding | ₹58 Cr | ₹63 Cr | ₹11 Cr | ₹16 Cr | ₹17 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.72 Cr | ₹0.55 Cr | ₹0.54 Cr | ₹0.55 Cr | ₹2.86 Cr |
Miscellaneous Expenses | ₹3.96 Cr | ₹4.14 Cr | ₹12 Cr | ₹5.58 Cr | ₹6.59 Cr |
Bad debts /advances written off | - | ₹0.17 Cr | - | - | ₹0.06 Cr |
Provision for doubtful debts | ₹0.27 Cr | - | ₹0.20 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.74 Cr | ₹0.28 Cr | ₹0.45 Cr | ₹1.40 Cr | ₹1.78 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.95 Cr | ₹3.68 Cr | ₹12 Cr | ₹4.18 Cr | ₹4.75 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹554 Cr | ₹474 Cr | ₹212 Cr | ₹262 Cr | ₹318 Cr |
Operating Profit (Excl OI) | ₹171 Cr | ₹176 Cr | ₹83 Cr | ₹132 Cr | ₹144 Cr |
Other Income | ₹11 Cr | ₹6.61 Cr | ₹6.06 Cr | ₹5.49 Cr | ₹9.08 Cr |
Interest Received | ₹0.75 Cr | ₹1.65 Cr | ₹1.34 Cr | ₹0.78 Cr | ₹0.69 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.01 Cr | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.24 Cr | ₹0.29 Cr | ₹0.14 Cr | - | ₹0.79 Cr |
Foreign Exchange Gains | ₹9.16 Cr | ₹4.08 Cr | ₹3.87 Cr | ₹4.01 Cr | ₹7.13 Cr |
Others | ₹0.99 Cr | ₹0.59 Cr | ₹0.65 Cr | ₹0.70 Cr | ₹0.44 Cr |
Operating Profit | ₹183 Cr | ₹183 Cr | ₹89 Cr | ₹137 Cr | ₹153 Cr |
Interest | ₹49 Cr | ₹43 Cr | ₹22 Cr | ₹23 Cr | ₹27 Cr |
InterestonDebenture / Bonds | - | - | - | - | ₹0.58 Cr |
Interest on Term Loan | ₹26 Cr | ₹19 Cr | ₹6.40 Cr | ₹7.56 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.27 Cr | ₹1.35 Cr | ₹0.88 Cr | ₹1.11 Cr | ₹1.26 Cr |
Other Interest | ₹22 Cr | ₹22 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
PBDT | ₹134 Cr | ₹140 Cr | ₹67 Cr | ₹114 Cr | ₹127 Cr |
Depreciation | ₹40 Cr | ₹39 Cr | ₹21 Cr | ₹23 Cr | ₹26 Cr |
Profit Before Taxation & Exceptional Items | ₹93 Cr | ₹102 Cr | ₹45 Cr | ₹91 Cr | ₹101 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹93 Cr | ₹102 Cr | ₹45 Cr | ₹91 Cr | ₹101 Cr |
Provision for Tax | ₹25 Cr | ₹24 Cr | ₹17 Cr | ₹20 Cr | ₹21 Cr |
Current Income Tax | ₹22 Cr | ₹19 Cr | ₹9.09 Cr | ₹31 Cr | ₹25 Cr |
Deferred Tax | ₹2.57 Cr | ₹12 Cr | ₹15 Cr | ₹-11 Cr | ₹2.28 Cr |
Other taxes | - | ₹-7.82 Cr | ₹-7.56 Cr | - | ₹-7.17 Cr |
Profit After Tax | ₹68 Cr | ₹78 Cr | ₹28 Cr | ₹71 Cr | ₹81 Cr |
Extra items | ₹-2.27 Cr | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹66 Cr | ₹78 Cr | ₹28 Cr | ₹71 Cr | ₹81 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹424 Cr | ₹347 Cr | ₹321 Cr | ₹252 Cr | ₹173 Cr |
Appropriations | ₹489 Cr | ₹425 Cr | ₹349 Cr | ₹323 Cr | ₹253 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.86 Cr | ₹1.86 Cr | ₹1.86 Cr | ₹2.24 Cr | ₹0.92 Cr |
Equity Dividend % | ₹30.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹30.00 |
Earnings Per Share | ₹21.23 | ₹25.25 | ₹9.12 | ₹22.81 | ₹26.02 |
Adjusted EPS | ₹21.23 | ₹25.25 | ₹9.12 | ₹22.81 | ₹26.02 |
Compare Income Statement of peers of POKARNA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
POKARNA | ₹3,059.1 Cr | -5.2% | -1.2% | 80.7% | Stock Analytics | |
KAJARIA CERAMICS | ₹18,669.9 Cr | 1.4% | -8.8% | -11% | Stock Analytics | |
CERA SANITARYWARE | ₹9,026.6 Cr | -0.3% | -4.4% | -19.7% | Stock Analytics | |
SOMANY CERAMICS | ₹2,633.1 Cr | -0.3% | -5.9% | -7.5% | Stock Analytics | |
ASIAN GRANITO INDIA | ₹938.9 Cr | -2.5% | 1.7% | -12.8% | Stock Analytics | |
GLOBAL SURFACES | ₹742.1 Cr | -1.7% | -5.3% | -14.5% | Stock Analytics |
POKARNA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
POKARNA | -5.2% |
-1.2% |
80.7% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses