THE PERIA KARAMALAI TEA AND PRODUCE COMPANY
|
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹52 Cr | ₹47 Cr | ₹73 Cr | ₹39 Cr | ₹49 Cr |
Sales | ₹45 Cr | ₹33 Cr | ₹57 Cr | ₹32 Cr | ₹40 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.21 Cr | ₹0.21 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.75 Cr | ₹14 Cr | ₹16 Cr | ₹7.74 Cr | ₹9.69 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹52 Cr | ₹47 Cr | ₹73 Cr | ₹39 Cr | ₹49 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.50 Cr | ₹-0.76 Cr | ₹3.68 Cr | ₹-4.28 Cr | ₹-1.76 Cr |
Raw Material Consumed | ₹8.49 Cr | ₹3.05 Cr | ₹3.37 Cr | ₹2.81 Cr | ₹1.41 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹8.49 Cr | ₹3.05 Cr | ₹3.37 Cr | ₹2.81 Cr | ₹1.41 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.87 Cr | ₹4.37 Cr | ₹4.50 Cr | ₹4.06 Cr | ₹3.92 Cr |
Electricity & Power | ₹4.87 Cr | ₹4.37 Cr | ₹4.50 Cr | ₹4.06 Cr | ₹3.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹2.94 Cr | ₹2.77 Cr | ₹2.63 Cr | ₹2.66 Cr | ₹2.87 Cr |
Workmen and Staff Welfare Expenses | ₹1.27 Cr | ₹1.14 Cr | ₹0.96 Cr | ₹0.97 Cr | ₹1.22 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.94 Cr | ₹3.76 Cr | ₹3.69 Cr | ₹3.85 Cr | ₹7.10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.32 Cr | ₹3.23 Cr | ₹3.09 Cr | ₹3.31 Cr | ₹3.52 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.62 Cr | ₹0.54 Cr | ₹0.61 Cr | ₹0.53 Cr | ₹3.58 Cr |
General and Administration Expenses | ₹2.80 Cr | ₹2.33 Cr | ₹1.78 Cr | ₹2.07 Cr | ₹3.02 Cr |
Rent , Rates & Taxes | ₹0.24 Cr | ₹0.28 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.72 Cr |
Insurance | ₹0.26 Cr | ₹0.26 Cr | ₹0.28 Cr | ₹0.23 Cr | ₹0.25 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.30 Cr | ₹0.37 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.22 Cr |
Traveling and conveyance | ₹0.99 Cr | ₹0.49 Cr | ₹0.31 Cr | ₹0.66 Cr | ₹0.85 Cr |
Other Administration | ₹1.01 Cr | ₹0.93 Cr | ₹0.88 Cr | ₹0.88 Cr | ₹0.98 Cr |
Selling and Distribution Expenses | ₹1.32 Cr | ₹0.90 Cr | ₹1.16 Cr | ₹0.88 Cr | ₹0.82 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.37 Cr | ₹0.23 Cr | ₹0.36 Cr | ₹0.18 Cr | ₹0.21 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.95 Cr | ₹0.66 Cr | ₹0.80 Cr | ₹0.71 Cr | ₹0.61 Cr |
Miscellaneous Expenses | ₹0.23 Cr | ₹0.28 Cr | ₹0.58 Cr | ₹0.46 Cr | ₹0.43 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.23 Cr | ₹0.28 Cr | ₹0.58 Cr | ₹0.46 Cr | ₹0.43 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹50 Cr | ₹40 Cr | ₹44 Cr | ₹35 Cr | ₹40 Cr |
Operating Profit (Excl OI) | ₹1.24 Cr | ₹7.15 Cr | ₹29 Cr | ₹4.56 Cr | ₹9.29 Cr |
Other Income | ₹0.66 Cr | ₹1.15 Cr | ₹0.30 Cr | ₹0.40 Cr | ₹0.32 Cr |
Interest Received | ₹0.24 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.09 Cr | ₹0.66 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.33 Cr | ₹0.43 Cr | ₹0.11 Cr | ₹0.22 Cr | ₹0.07 Cr |
Operating Profit | ₹1.91 Cr | ₹8.29 Cr | ₹29 Cr | ₹4.97 Cr | ₹9.61 Cr |
Interest | ₹1.97 Cr | ₹3.33 Cr | ₹2.47 Cr | ₹2.53 Cr | ₹2.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.97 Cr | ₹1.07 Cr | ₹1.13 Cr | ₹1.38 Cr | ₹1.25 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹1.00 Cr | ₹2.27 Cr | ₹1.34 Cr | ₹1.16 Cr | ₹0.83 Cr |
PBDT | ₹-0.06 Cr | ₹4.96 Cr | ₹27 Cr | ₹2.43 Cr | ₹7.53 Cr |
Depreciation | ₹3.10 Cr | ₹3.77 Cr | ₹4.00 Cr | ₹4.24 Cr | ₹3.47 Cr |
Profit Before Taxation & Exceptional Items | ₹-3.16 Cr | ₹1.19 Cr | ₹23 Cr | ₹-1.81 Cr | ₹4.07 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-3.16 Cr | ₹1.19 Cr | ₹23 Cr | ₹-1.81 Cr | ₹4.07 Cr |
Provision for Tax | ₹0.20 Cr | ₹0.68 Cr | ₹11 Cr | ₹1.81 Cr | ₹1.14 Cr |
Current Income Tax | ₹0.06 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹1.30 Cr | ₹2.40 Cr |
Deferred Tax | ₹-0.12 Cr | ₹-0.08 Cr | ₹0.52 Cr | ₹0.51 Cr | ₹1.14 Cr |
Other taxes | ₹0.26 Cr | - | ₹10 Cr | - | ₹-2.40 Cr |
Profit After Tax | ₹-3.36 Cr | ₹0.50 Cr | ₹11 Cr | ₹-3.62 Cr | ₹2.93 Cr |
Extra items | ₹-0.01 Cr | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-3.36 Cr | ₹0.50 Cr | ₹11 Cr | ₹-3.62 Cr | ₹2.93 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹55 Cr | ₹55 Cr | ₹43 Cr | ₹48 Cr | ₹45 Cr |
Appropriations | ₹52 Cr | ₹56 Cr | ₹55 Cr | ₹44 Cr | ₹48 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.34 Cr | ₹0.46 Cr | ₹0.16 Cr | ₹0.59 Cr | ₹0.28 Cr |
Equity Dividend % | - | ₹10.00 | ₹15.00 | ₹5.00 | ₹7.50 |
Earnings Per Share | ₹-10.86 | ₹1.62 | ₹36.83 | ₹-11.68 | ₹9.47 |
Adjusted EPS | ₹-10.86 | ₹1.62 | ₹36.83 | ₹-11.68 | ₹9.47 |
Compare Income Statement of peers of THE PERIA KARAMALAI TEA AND PRODUCE COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY | ₹167.8 Cr | 1.5% | 24.2% | 88.5% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹95,279.9 Cr | 2.7% | -5.8% | 2.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,062.7 Cr | 7.5% | 18.9% | 19.5% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,924.0 Cr | 2.8% | 1.3% | 22.8% | Stock Analytics | |
GOODRICKE GROUP | ₹630.5 Cr | -0.3% | 14.8% | 50.7% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹384.4 Cr | 2.2% | 1.2% | 31.9% | Stock Analytics |
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY | 1.5% |
24.2% |
88.5% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses