TOKYO PLAST INTERNATIONAL
|
TOKYO PLAST INTERNATIONAL Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹72 Cr | ₹84 Cr | ₹86 Cr | ₹66 Cr | ₹61 Cr |
Sales | ₹71 Cr | ₹84 Cr | ₹86 Cr | ₹64 Cr | ₹59 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.23 Cr | ₹0.02 Cr | ₹0.31 Cr | ₹1.18 Cr | ₹1.40 Cr |
Less: Excise Duty | ₹3.63 Cr | ₹7.82 Cr | ₹6.07 Cr | ₹2.03 Cr | - |
Net Sales | ₹66 Cr | ₹76 Cr | ₹80 Cr | ₹63 Cr | ₹61 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹1.50 Cr | ₹2.86 Cr | ₹-2.00 Cr | ₹-0.12 Cr | ₹-5.61 Cr |
Raw Material Consumed | ₹33 Cr | ₹39 Cr | ₹45 Cr | ₹32 Cr | ₹36 Cr |
Opening Raw Materials | ₹4.17 Cr | ₹4.92 Cr | ₹3.54 Cr | ₹5.44 Cr | ₹3.33 Cr |
Purchases Raw Materials | ₹28 Cr | ₹36 Cr | ₹42 Cr | ₹26 Cr | ₹30 Cr |
Closing Raw Materials | ₹3.52 Cr | ₹4.17 Cr | ₹4.92 Cr | ₹3.54 Cr | ₹5.44 Cr |
Other Direct Purchases / Brought in cost | ₹4.94 Cr | ₹2.11 Cr | ₹3.62 Cr | ₹4.31 Cr | ₹7.71 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.32 Cr | ₹2.42 Cr | ₹2.85 Cr | ₹2.37 Cr | ₹2.33 Cr |
Electricity & Power | ₹2.32 Cr | ₹2.42 Cr | ₹2.85 Cr | ₹2.37 Cr | ₹2.33 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹13 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
Salaries, Wages & Bonus | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr |
Contributions to EPF & Pension Funds | ₹0.49 Cr | ₹0.43 Cr | ₹0.35 Cr | ₹0.25 Cr | ₹0.27 Cr |
Workmen and Staff Welfare Expenses | ₹0.41 Cr | ₹0.45 Cr | ₹1.07 Cr | ₹0.72 Cr | ₹0.62 Cr |
Other Employees Cost | ₹0.74 Cr | ₹0.61 Cr | ₹0.67 Cr | ₹0.70 Cr | ₹0.71 Cr |
Other Manufacturing Expenses | ₹0.57 Cr | ₹0.78 Cr | ₹1.06 Cr | ₹1.04 Cr | ₹0.96 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.57 Cr | ₹0.78 Cr | ₹1.06 Cr | ₹1.04 Cr | ₹0.96 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹2.57 Cr | ₹2.57 Cr | ₹2.29 Cr | ₹2.53 Cr | ₹3.34 Cr |
Rent , Rates & Taxes | ₹0.62 Cr | ₹0.71 Cr | ₹0.71 Cr | ₹1.12 Cr | ₹1.18 Cr |
Insurance | ₹0.17 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.17 Cr |
Printing and stationery | ₹0.08 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.10 Cr |
Professional and legal fees | ₹0.65 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.50 Cr | ₹1.36 Cr |
Traveling and conveyance | ₹0.61 Cr | ₹0.64 Cr | ₹0.47 Cr | ₹0.30 Cr | - |
Other Administration | ₹0.44 Cr | ₹0.45 Cr | ₹0.39 Cr | ₹0.40 Cr | ₹0.53 Cr |
Selling and Distribution Expenses | ₹7.16 Cr | ₹8.44 Cr | ₹10 Cr | ₹5.38 Cr | ₹5.69 Cr |
Advertisement & Sales Promotion | ₹2.92 Cr | ₹2.58 Cr | ₹0.91 Cr | ₹0.70 Cr | ₹2.27 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.24 Cr | ₹5.87 Cr | ₹9.32 Cr | ₹4.68 Cr | ₹3.43 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.01 Cr | ₹0.64 Cr | ₹2.80 Cr | ₹3.18 Cr | ₹3.45 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.33 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | ₹2.95 Cr |
Other Miscellaneous Expenses | ₹1.01 Cr | ₹0.64 Cr | ₹2.80 Cr | ₹2.85 Cr | ₹0.50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹62 Cr | ₹71 Cr | ₹77 Cr | ₹59 Cr | ₹59 Cr |
Operating Profit (Excl OI) | ₹4.65 Cr | ₹4.94 Cr | ₹3.16 Cr | ₹3.54 Cr | ₹2.24 Cr |
Other Income | ₹0.67 Cr | ₹0.41 Cr | ₹0.87 Cr | ₹0.04 Cr | ₹1.71 Cr |
Interest Received | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Dividend Received | ₹0.00 Cr | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.04 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.53 Cr | ₹0.33 Cr | ₹0.84 Cr | - | ₹1.68 Cr |
Others | ₹0.11 Cr | - | - | - | - |
Operating Profit | ₹5.32 Cr | ₹5.35 Cr | ₹4.03 Cr | ₹3.58 Cr | ₹3.95 Cr |
Interest | ₹1.25 Cr | ₹1.40 Cr | ₹1.36 Cr | ₹0.78 Cr | ₹1.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.25 Cr | ₹0.25 Cr | ₹0.27 Cr | ₹0.17 Cr | ₹0.20 Cr |
Other Interest | ₹1.00 Cr | ₹1.15 Cr | ₹1.09 Cr | ₹0.61 Cr | ₹0.88 Cr |
PBDT | ₹4.07 Cr | ₹3.95 Cr | ₹2.67 Cr | ₹2.80 Cr | ₹2.87 Cr |
Depreciation | ₹2.78 Cr | ₹3.19 Cr | ₹2.93 Cr | ₹2.69 Cr | ₹2.78 Cr |
Profit Before Taxation & Exceptional Items | ₹1.28 Cr | ₹0.77 Cr | ₹-0.25 Cr | ₹0.11 Cr | ₹0.09 Cr |
Exceptional Income / Expenses | - | ₹-0.58 Cr | - | - | - |
Profit Before Tax | ₹1.28 Cr | ₹0.19 Cr | ₹-0.25 Cr | ₹0.11 Cr | ₹0.09 Cr |
Provision for Tax | ₹0.28 Cr | ₹0.31 Cr | ₹-0.10 Cr | ₹-0.02 Cr | ₹-0.72 Cr |
Current Income Tax | ₹0.27 Cr | - | - | - | ₹0.02 Cr |
Deferred Tax | ₹0.01 Cr | ₹0.31 Cr | ₹-0.10 Cr | ₹-0.02 Cr | ₹-0.74 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹1.00 Cr | ₹-0.13 Cr | ₹-0.16 Cr | ₹0.12 Cr | ₹0.81 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹46 Cr | ₹46 Cr | ₹45 Cr | ₹44 Cr | ₹43 Cr |
Appropriations | ₹47 Cr | ₹45 Cr | ₹45 Cr | ₹44 Cr | ₹44 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.26 Cr | ₹-0.32 Cr | ₹-0.90 Cr | ₹-0.48 Cr | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹1.06 | ₹-0.13 | ₹-0.16 | ₹0.13 | ₹0.85 |
Adjusted EPS | ₹1.06 | ₹-0.13 | ₹-0.16 | ₹0.13 | ₹0.85 |
Compare Income Statement of peers of TOKYO PLAST INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TOKYO PLAST INTERNATIONAL | ₹119.8 Cr | 4.3% | 9.7% | 28.7% | Stock Analytics | |
SUPREME INDUSTRIES | ₹44,641.1 Cr | 10.9% | 5.1% | -16% | Stock Analytics | |
ASTRAL | ₹35,946.0 Cr | 7.2% | 8.1% | -33.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹11,016.6 Cr | 3.2% | 5.8% | -29.2% | Stock Analytics | |
TIME TECHNOPLAST | ₹8,545.0 Cr | 7.2% | 5.3% | 33.4% | Stock Analytics | |
GARWARE HITECH FILMS | ₹7,183.1 Cr | 16.5% | -22.3% | 84.2% | Stock Analytics |
TOKYO PLAST INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TOKYO PLAST INTERNATIONAL | 4.3% |
9.7% |
28.7% |
SENSEX | 7.5% |
7.6% |
7% |
You may also like the below Video Courses