ZODIAC CLOTHING COMPANY
|
ZODIAC CLOTHING COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹148 Cr | ₹182 Cr | ₹131 Cr | ₹103 Cr | ₹194 Cr |
Sales | ₹143 Cr | ₹176 Cr | ₹124 Cr | ₹99 Cr | ₹188 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.27 Cr | ₹0.57 Cr | ₹1.47 Cr | ₹0.64 Cr | ₹1.19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.76 Cr | ₹5.69 Cr | ₹4.79 Cr | ₹3.19 Cr | ₹4.88 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹146 Cr | ₹175 Cr | ₹127 Cr | ₹100 Cr | ₹191 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.89 Cr | ₹10 Cr | ₹4.99 Cr | ₹8.15 Cr | ₹-4.53 Cr |
Raw Material Consumed | ₹64 Cr | ₹69 Cr | ₹50 Cr | ₹35 Cr | ₹73 Cr |
Opening Raw Materials | ₹17 Cr | ₹17 Cr | ₹19 Cr | ₹22 Cr | ₹26 Cr |
Purchases Raw Materials | ₹59 Cr | ₹64 Cr | ₹47 Cr | ₹31 Cr | ₹65 Cr |
Closing Raw Materials | ₹15 Cr | ₹17 Cr | ₹17 Cr | ₹19 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | ₹3.16 Cr | ₹5.10 Cr | ₹1.01 Cr | ₹1.36 Cr | ₹3.77 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.59 Cr | ₹4.57 Cr | ₹3.99 Cr | ₹3.38 Cr | ₹5.99 Cr |
Electricity & Power | ₹4.59 Cr | ₹4.57 Cr | ₹3.99 Cr | ₹3.38 Cr | ₹5.99 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹39 Cr | ₹54 Cr |
Salaries, Wages & Bonus | ₹38 Cr | ₹36 Cr | ₹34 Cr | ₹34 Cr | ₹49 Cr |
Contributions to EPF & Pension Funds | ₹3.33 Cr | ₹3.16 Cr | ₹2.73 Cr | ₹2.85 Cr | ₹4.20 Cr |
Workmen and Staff Welfare Expenses | ₹0.61 Cr | ₹0.57 Cr | ₹0.68 Cr | ₹0.46 Cr | ₹0.87 Cr |
Other Employees Cost | ₹0.53 Cr | ₹0.61 Cr | ₹0.63 Cr | ₹0.90 Cr | ₹0.66 Cr |
Other Manufacturing Expenses | ₹8.71 Cr | ₹10 Cr | ₹7.64 Cr | ₹4.14 Cr | ₹15 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.77 Cr | ₹4.26 Cr | ₹2.58 Cr | ₹0.62 Cr | ₹2.10 Cr |
Repairs and Maintenance | ₹4.12 Cr | ₹3.87 Cr | ₹3.60 Cr | ₹2.54 Cr | ₹9.83 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1.83 Cr | ₹2.07 Cr | ₹1.46 Cr | ₹0.97 Cr | ₹2.73 Cr |
General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹17 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹8.87 Cr | ₹8.69 Cr | ₹8.10 Cr | ₹6.49 Cr | ₹4.63 Cr |
Insurance | ₹1.05 Cr | ₹0.92 Cr | ₹0.92 Cr | ₹1.18 Cr | ₹1.19 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.13 Cr | ₹3.49 Cr | ₹3.20 Cr | ₹2.91 Cr | ₹3.22 Cr |
Traveling and conveyance | ₹3.51 Cr | ₹2.89 Cr | ₹2.22 Cr | ₹0.99 Cr | ₹3.50 Cr |
Other Administration | ₹5.03 Cr | ₹5.35 Cr | ₹5.27 Cr | ₹5.19 Cr | ₹1.45 Cr |
Selling and Distribution Expenses | ₹20 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr | ₹21 Cr |
Advertisement & Sales Promotion | ₹6.47 Cr | ₹4.78 Cr | ₹2.03 Cr | ₹1.82 Cr | ₹8.88 Cr |
Sales Commissions & Incentives | ₹6.13 Cr | ₹6.62 Cr | ₹4.43 Cr | ₹3.98 Cr | ₹5.23 Cr |
Freight and Forwarding | ₹7.65 Cr | ₹9.71 Cr | ₹9.99 Cr | ₹5.80 Cr | ₹6.45 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.88 Cr | ₹4.20 Cr | ₹3.07 Cr | ₹6.19 Cr | ₹4.46 Cr |
Bad debts /advances written off | ₹1.20 Cr | ₹0.14 Cr | ₹0.32 Cr | ₹2.66 Cr | ₹0.85 Cr |
Provision for doubtful debts | - | - | ₹0.15 Cr | - | ₹0.14 Cr |
Losson disposal of fixed assets(net) | ₹0.53 Cr | ₹1.11 Cr | ₹0.73 Cr | ₹1.92 Cr | ₹0.37 Cr |
Losson foreign exchange fluctuations | ₹0.28 Cr | ₹1.14 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.88 Cr | ₹1.82 Cr | ₹1.88 Cr | ₹1.60 Cr | ₹3.11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹164 Cr | ₹181 Cr | ₹144 Cr | ₹124 Cr | ₹182 Cr |
Operating Profit (Excl OI) | ₹-18 Cr | ₹-6.30 Cr | ₹-17 Cr | ₹-24 Cr | ₹8.55 Cr |
Other Income | ₹8.88 Cr | ₹8.75 Cr | ₹27 Cr | ₹27 Cr | ₹12 Cr |
Interest Received | ₹0.60 Cr | ₹0.50 Cr | ₹1.60 Cr | ₹0.97 Cr | ₹1.18 Cr |
Dividend Received | ₹0.23 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.57 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹2.19 Cr |
Provision Written Back | - | ₹0.15 Cr | - | - | - |
Foreign Exchange Gains | ₹0.02 Cr | ₹0.00 Cr | ₹0.09 Cr | ₹0.27 Cr | ₹0.92 Cr |
Others | ₹8.03 Cr | ₹7.97 Cr | ₹25 Cr | ₹26 Cr | ₹7.42 Cr |
Operating Profit | ₹-9.27 Cr | ₹2.45 Cr | ₹9.38 Cr | ₹3.48 Cr | ₹21 Cr |
Interest | ₹7.99 Cr | ₹8.18 Cr | ₹7.27 Cr | ₹9.85 Cr | ₹15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.16 Cr | ₹3.86 Cr | ₹3.35 Cr | ₹4.06 Cr | ₹3.67 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.24 Cr | ₹1.36 Cr | ₹1.10 Cr | ₹0.82 Cr | ₹1.55 Cr |
Other Interest | ₹3.58 Cr | ₹2.96 Cr | ₹2.82 Cr | ₹4.98 Cr | ₹10 Cr |
PBDT | ₹-17 Cr | ₹-5.73 Cr | ₹2.11 Cr | ₹-6.38 Cr | ₹5.41 Cr |
Depreciation | ₹19 Cr | ₹18 Cr | ₹19 Cr | ₹23 Cr | ₹35 Cr |
Profit Before Taxation & Exceptional Items | ₹-36 Cr | ₹-23 Cr | ₹-16 Cr | ₹-30 Cr | ₹-30 Cr |
Exceptional Income / Expenses | - | ₹39 Cr | - | - | - |
Profit Before Tax | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-30 Cr | ₹-30 Cr |
Provision for Tax | ₹0.10 Cr | ₹-0.41 Cr | ₹-0.10 Cr | ₹-0.38 Cr | ₹-1.08 Cr |
Current Income Tax | ₹0.04 Cr | - | ₹1.13 Cr | ₹1.13 Cr | ₹1.11 Cr |
Deferred Tax | ₹-0.02 Cr | ₹-0.42 Cr | ₹-1.35 Cr | ₹-1.48 Cr | ₹-2.44 Cr |
Other taxes | ₹0.07 Cr | ₹0.01 Cr | ₹0.12 Cr | ₹-0.04 Cr | ₹0.25 Cr |
Profit After Tax | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-29 Cr | ₹-29 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-36 Cr | ₹16 Cr | ₹-16 Cr | ₹-29 Cr | ₹-29 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹97 Cr | ₹80 Cr | ₹96 Cr | ₹123 Cr | ₹158 Cr |
Appropriations | ₹61 Cr | ₹96 Cr | ₹80 Cr | ₹94 Cr | ₹129 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.24 Cr | ₹-0.91 Cr | ₹-0.38 Cr | ₹-2.59 Cr | ₹5.78 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-13.99 | ₹6.15 | ₹-6.61 | ₹-11.87 | ₹-12.89 |
Adjusted EPS | ₹-13.99 | ₹6.15 | ₹-6.61 | ₹-11.87 | ₹-12.89 |
Compare Income Statement of peers of ZODIAC CLOTHING COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ZODIAC CLOTHING COMPANY | ₹312.3 Cr | 3.5% | -5.1% | -13% | Stock Analytics | |
PAGE INDUSTRIES | ₹52,379.0 Cr | 6% | -4% | 27.8% | Stock Analytics | |
KPR MILL | ₹31,735.7 Cr | 0.8% | -8.8% | 17.6% | Stock Analytics | |
VEDANT FASHIONS | ₹23,297.5 Cr | -6.7% | -24.2% | -3.1% | Stock Analytics | |
SWAN ENERGY | ₹16,829.5 Cr | 0.6% | -26.1% | -20.8% | Stock Analytics | |
WELSPUN LIVING | ₹12,569.7 Cr | -6.1% | -18% | -15.4% | Stock Analytics |
ZODIAC CLOTHING COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ZODIAC CLOTHING COMPANY | 3.5% |
-5.1% |
-13% |
SENSEX | 2.7% |
0.8% |
9.7% |
You may also like the below Video Courses