SHAH METACORP
|
SHAH METACORP Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹97 Cr | ₹40 Cr | ₹20 Cr | ₹13 Cr | ₹65 Cr |
Sales | ₹97 Cr | ₹40 Cr | ₹19 Cr | ₹12 Cr | ₹64 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.25 Cr | ₹0.36 Cr | ₹1.04 Cr | ₹0.81 Cr | ₹0.46 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.02 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.29 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹97 Cr | ₹40 Cr | ₹20 Cr | ₹13 Cr | ₹65 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹1.71 Cr | ₹0.18 Cr | ₹-0.53 Cr | ₹8.31 Cr | ₹5.56 Cr |
Raw Material Consumed | ₹84 Cr | ₹38 Cr | ₹19 Cr | ₹15 Cr | ₹53 Cr |
Opening Raw Materials | ₹2.22 Cr | ₹9.17 Cr | ₹6.73 Cr | ₹12 Cr | ₹14 Cr |
Purchases Raw Materials | ₹72 Cr | ₹31 Cr | ₹21 Cr | ₹10 Cr | ₹51 Cr |
Closing Raw Materials | ₹8.83 Cr | ₹2.22 Cr | ₹9.17 Cr | ₹6.73 Cr | ₹12 Cr |
Other Direct Purchases / Brought in cost | ₹19 Cr | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.66 Cr | ₹2.21 Cr | ₹2.62 Cr | ₹1.93 Cr | ₹7.09 Cr |
Electricity & Power | ₹3.66 Cr | ₹2.21 Cr | ₹2.62 Cr | ₹1.93 Cr | ₹7.09 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1.33 Cr | ₹1.04 Cr | ₹2.63 Cr | ₹2.16 Cr | ₹4.59 Cr |
Salaries, Wages & Bonus | ₹1.32 Cr | ₹1.03 Cr | ₹2.55 Cr | ₹2.12 Cr | ₹4.47 Cr |
Contributions to EPF & Pension Funds | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.11 Cr |
Workmen and Staff Welfare Expenses | ₹0.00 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹0.01 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹0.57 Cr | ₹0.64 Cr | ₹1.05 Cr | ₹0.91 Cr | ₹1.91 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.31 Cr | ₹0.38 Cr | ₹0.65 Cr | ₹0.59 Cr | ₹1.06 Cr |
Repairs and Maintenance | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.07 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.24 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.30 Cr | ₹0.78 Cr |
General and Administration Expenses | ₹0.97 Cr | ₹0.85 Cr | ₹0.72 Cr | ₹0.61 Cr | ₹1.22 Cr |
Rent , Rates & Taxes | ₹0.01 Cr | ₹0.04 Cr | ₹0.18 Cr | ₹0.00 Cr | ₹0.37 Cr |
Insurance | ₹0.00 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.03 Cr |
Printing and stationery | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.06 Cr |
Professional and legal fees | ₹0.60 Cr | ₹0.32 Cr | ₹0.27 Cr | ₹0.21 Cr | ₹0.21 Cr |
Traveling and conveyance | ₹0.16 Cr | ₹0.25 Cr | ₹0.06 Cr | ₹0.15 Cr | ₹0.30 Cr |
Other Administration | ₹0.15 Cr | ₹0.21 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.26 Cr |
Selling and Distribution Expenses | ₹0.85 Cr | ₹0.83 Cr | ₹0.79 Cr | ₹0.72 Cr | ₹3.81 Cr |
Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.10 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.75 Cr | ₹0.79 Cr | ₹0.44 Cr | ₹0.66 Cr | ₹2.37 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.09 Cr | ₹0.02 Cr | ₹0.34 Cr | ₹0.05 Cr | ₹1.35 Cr |
Miscellaneous Expenses | - | ₹0.04 Cr | ₹3.28 Cr | ₹65 Cr | - |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹2.45 Cr | ₹62 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹2.70 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | - | ₹0.04 Cr | ₹0.83 Cr | - | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹93 Cr | ₹44 Cr | ₹30 Cr | ₹94 Cr | ₹78 Cr |
Operating Profit (Excl OI) | ₹3.59 Cr | ₹-4.05 Cr | ₹-9.54 Cr | ₹-82 Cr | ₹-13 Cr |
Other Income | ₹4.35 Cr | ₹7.00 Cr | ₹2.88 Cr | ₹0.23 Cr | ₹8.75 Cr |
Interest Received | ₹0.11 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹4.25 Cr | ₹6.92 Cr | ₹2.75 Cr | ₹0.08 Cr | ₹8.60 Cr |
Operating Profit | ₹7.94 Cr | ₹2.96 Cr | ₹-6.65 Cr | ₹-82 Cr | ₹-4.16 Cr |
Interest | ₹0.01 Cr | ₹0.33 Cr | ₹0.54 Cr | ₹6.17 Cr | ₹5.96 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.01 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr |
Other Interest | ₹0.01 Cr | ₹0.32 Cr | ₹0.49 Cr | ₹6.14 Cr | ₹5.92 Cr |
PBDT | ₹7.93 Cr | ₹2.63 Cr | ₹-7.19 Cr | ₹-88 Cr | ₹-10 Cr |
Depreciation | ₹3.52 Cr | ₹2.92 Cr | ₹3.67 Cr | ₹4.55 Cr | ₹5.54 Cr |
Profit Before Taxation & Exceptional Items | ₹4.41 Cr | ₹-0.29 Cr | ₹-11 Cr | ₹-92 Cr | ₹-16 Cr |
Exceptional Income / Expenses | - | - | ₹11 Cr | - | - |
Profit Before Tax | ₹4.41 Cr | ₹-0.29 Cr | ₹0.37 Cr | ₹-92 Cr | ₹-16 Cr |
Provision for Tax | ₹0.14 Cr | ₹-1.94 Cr | ₹6.00 Cr | ₹-18 Cr | ₹-1.97 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹0.14 Cr | ₹-1.94 Cr | ₹6.06 Cr | ₹-18 Cr | ₹-1.98 Cr |
Other taxes | - | - | ₹-0.06 Cr | - | ₹0.01 Cr |
Profit After Tax | ₹4.26 Cr | ₹1.65 Cr | ₹-5.63 Cr | ₹-74 Cr | ₹-14 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹4.26 Cr | ₹1.65 Cr | ₹-5.63 Cr | ₹-74 Cr | ₹-14 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-123 Cr | ₹-125 Cr | ₹-119 Cr | ₹-45 Cr | ₹-31 Cr |
Appropriations | ₹-119 Cr | ₹-123 Cr | ₹-125 Cr | ₹-119 Cr | ₹-45 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-7.30 Cr | - | - | - | ₹-0.07 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.10 | ₹0.05 | ₹-0.36 | ₹-4.70 | ₹-0.86 |
Adjusted EPS | ₹0.10 | ₹0.05 | ₹-0.29 | ₹-3.88 | ₹-0.72 |
Compare Income Statement of peers of SHAH METACORP
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHAH METACORP | ₹246.5 Cr | NA | -4.2% | -18.1% | Stock Analytics | |
JSW STEEL | ₹221,521.0 Cr | 0.4% | -9.5% | 6.6% | Stock Analytics | |
TATA STEEL | ₹158,540.0 Cr | -4.2% | -14.7% | -8.3% | Stock Analytics | |
JINDAL STAINLESS | ₹51,572.1 Cr | -2.6% | -17.6% | -1.4% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹43,762.9 Cr | -3.4% | -15.1% | -13.1% | Stock Analytics | |
APL APOLLO TUBES | ₹40,710.1 Cr | -4.7% | -8.1% | -9.1% | Stock Analytics |
SHAH METACORP Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHAH METACORP | NA |
-4.2% |
-18.1% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses