PREMIER POLYFILM
|
PREMIER POLYFILM Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹296 Cr | ₹288 Cr | ₹243 Cr | ₹172 Cr | ₹168 Cr |
Sales | ₹294 Cr | ₹286 Cr | ₹242 Cr | ₹171 Cr | ₹167 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.20 Cr | ₹1.60 Cr | ₹1.02 Cr | ₹0.73 Cr | ₹0.84 Cr |
Less: Excise Duty | ₹36 Cr | ₹35 Cr | ₹30 Cr | ₹21 Cr | ₹21 Cr |
Net Sales | ₹260 Cr | ₹253 Cr | ₹213 Cr | ₹151 Cr | ₹147 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹6.04 Cr | ₹-3.05 Cr | ₹-3.85 Cr | ₹3.21 Cr | ₹0.27 Cr |
Raw Material Consumed | ₹164 Cr | ₹182 Cr | ₹156 Cr | ₹99 Cr | ₹96 Cr |
Opening Raw Materials | ₹13 Cr | ₹21 Cr | ₹8.48 Cr | ₹11 Cr | ₹7.37 Cr |
Purchases Raw Materials | ₹151 Cr | ₹165 Cr | ₹164 Cr | ₹92 Cr | ₹97 Cr |
Closing Raw Materials | ₹9.87 Cr | ₹13 Cr | ₹21 Cr | ₹8.48 Cr | ₹11 Cr |
Other Direct Purchases / Brought in cost | ₹9.70 Cr | ₹8.68 Cr | ₹5.20 Cr | ₹4.60 Cr | ₹2.87 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹11 Cr | ₹8.10 Cr | ₹6.77 Cr | ₹7.88 Cr |
Electricity & Power | ₹12 Cr | ₹11 Cr | ₹8.10 Cr | ₹6.77 Cr | ₹7.88 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹22 Cr | ₹18 Cr | ₹14 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.46 Cr | ₹0.42 Cr | ₹0.38 Cr | ₹0.44 Cr |
Workmen and Staff Welfare Expenses | ₹0.23 Cr | ₹0.41 Cr | ₹0.29 Cr | ₹0.22 Cr | ₹0.27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹11 Cr | ₹9.24 Cr | ₹7.49 Cr | ₹5.59 Cr | ₹6.69 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.75 Cr | ₹0.67 Cr | ₹0.53 Cr | ₹0.43 Cr | ₹0.46 Cr |
Packing Material Consumed | ₹4.81 Cr | ₹4.35 Cr | ₹3.57 Cr | ₹2.89 Cr | ₹3.26 Cr |
Other Mfg Exp | ₹5.53 Cr | ₹4.22 Cr | ₹3.39 Cr | ₹2.27 Cr | ₹2.97 Cr |
General and Administration Expenses | ₹4.09 Cr | ₹4.05 Cr | ₹3.35 Cr | ₹2.88 Cr | ₹2.97 Cr |
Rent , Rates & Taxes | ₹0.17 Cr | ₹0.19 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.16 Cr |
Insurance | ₹0.25 Cr | ₹0.33 Cr | ₹0.29 Cr | ₹0.28 Cr | ₹0.28 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.33 Cr | ₹1.28 Cr | ₹1.02 Cr | ₹0.79 Cr | ₹0.48 Cr |
Traveling and conveyance | ₹0.76 Cr | ₹0.56 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.55 Cr |
Other Administration | ₹1.58 Cr | ₹1.69 Cr | ₹1.58 Cr | ₹1.43 Cr | ₹1.51 Cr |
Selling and Distribution Expenses | ₹4.59 Cr | ₹4.09 Cr | ₹3.18 Cr | ₹2.71 Cr | ₹2.97 Cr |
Advertisement & Sales Promotion | ₹0.40 Cr | ₹0.33 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.25 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3.37 Cr | ₹3.10 Cr | ₹2.30 Cr | ₹2.18 Cr | ₹2.29 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.82 Cr | ₹0.66 Cr | ₹0.67 Cr | ₹0.36 Cr | ₹0.43 Cr |
Miscellaneous Expenses | ₹0.26 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.11 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.26 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹227 Cr | ₹231 Cr | ₹194 Cr | ₹135 Cr | ₹133 Cr |
Operating Profit (Excl OI) | ₹33 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
Other Income | ₹1.65 Cr | ₹0.81 Cr | ₹1.04 Cr | ₹1.60 Cr | ₹1.49 Cr |
Interest Received | ₹0.56 Cr | ₹0.41 Cr | ₹0.34 Cr | ₹0.39 Cr | ₹0.31 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | ₹0.01 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | ₹0.12 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.07 Cr | ₹0.40 Cr | ₹0.69 Cr | ₹1.19 Cr | ₹1.06 Cr |
Operating Profit | ₹34 Cr | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr |
Interest | ₹2.04 Cr | ₹2.73 Cr | ₹2.02 Cr | ₹2.12 Cr | ₹2.79 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.42 Cr | ₹0.62 Cr | ₹0.43 Cr | ₹0.33 Cr | ₹0.37 Cr |
Other Interest | ₹1.62 Cr | ₹2.11 Cr | ₹1.59 Cr | ₹1.79 Cr | ₹2.42 Cr |
PBDT | ₹32 Cr | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr |
Depreciation | ₹5.16 Cr | ₹4.93 Cr | ₹4.19 Cr | ₹4.04 Cr | ₹3.81 Cr |
Profit Before Taxation & Exceptional Items | ₹27 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹8.70 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹27 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹8.70 Cr |
Provision for Tax | ₹6.67 Cr | ₹3.52 Cr | ₹4.10 Cr | ₹2.53 Cr | ₹2.49 Cr |
Current Income Tax | ₹6.86 Cr | ₹4.14 Cr | ₹3.77 Cr | ₹2.90 Cr | ₹2.60 Cr |
Deferred Tax | ₹0.08 Cr | ₹-0.53 Cr | ₹0.33 Cr | ₹-0.06 Cr | ₹-0.09 Cr |
Other taxes | ₹-0.27 Cr | ₹-0.09 Cr | - | ₹-0.31 Cr | ₹-0.02 Cr |
Profit After Tax | ₹21 Cr | ₹12 Cr | ₹9.78 Cr | ₹8.42 Cr | ₹6.21 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr |
Appropriations | ₹51 Cr | ₹35 Cr | ₹29 Cr | ₹23 Cr | ₹19 Cr |
General Reserves | ₹4.00 Cr | ₹4.00 Cr | ₹4.00 Cr | ₹4.00 Cr | ₹3.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.04 Cr | ₹1.05 Cr | ₹1.05 Cr | - | ₹1.26 Cr |
Equity Dividend % | ₹15.00 | ₹10.00 | ₹10.00 | ₹10.00 | - |
Earnings Per Share | ₹9.84 | ₹5.58 | ₹4.67 | ₹4.02 | ₹2.97 |
Adjusted EPS | ₹9.84 | ₹5.58 | ₹4.67 | ₹4.02 | ₹2.97 |
Compare Income Statement of peers of PREMIER POLYFILM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PREMIER POLYFILM | ₹687.7 Cr | 8.2% | -20% | 92.8% | Stock Analytics | |
SUPREME INDUSTRIES | ₹50,716.1 Cr | 5.9% | -11.8% | -6.5% | Stock Analytics | |
ASTRAL | ₹40,406.7 Cr | 2.5% | -4.8% | -21.3% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹12,924.5 Cr | 3% | -13.2% | -7.3% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,477.3 Cr | -1% | -7.5% | -24.1% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,023.9 Cr | 1.8% | -10.1% | -47.4% | Stock Analytics |
PREMIER POLYFILM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PREMIER POLYFILM | 8.2% |
-20% |
92.8% |
SENSEX | 2.7% |
0.8% |
9.7% |
You may also like the below Video Courses