THE PERIA KARAMALAI TEA AND PRODUCE COMPANY
|
THE PERIA KARAMALAI TEA AND PRODUCE COMPANY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
| Equity - Authorised | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr | ₹7.50 Cr |
| Equity - Issued | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
| Equity Paid Up | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr | ₹3.10 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹188 Cr | ₹179 Cr | ₹183 Cr | ₹178 Cr | ₹161 Cr |
| Securities Premium | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr | ₹2.80 Cr |
| Capital Reserves | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr | ₹0.42 Cr |
| Profit & Loss Account Balance | ₹57 Cr | ₹52 Cr | ₹55 Cr | ₹55 Cr | ₹43 Cr |
| General Reserves | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹83 Cr |
| Other Reserves | ₹45 Cr | ₹41 Cr | ₹41 Cr | ₹37 Cr | ₹31 Cr |
| Reserve excluding Revaluation Reserve | ₹188 Cr | ₹179 Cr | ₹183 Cr | ₹178 Cr | ₹161 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹191 Cr | ₹182 Cr | ₹186 Cr | ₹181 Cr | ₹164 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹5.79 Cr | ₹8.23 Cr | ₹8.85 Cr | ₹12 Cr | ₹10 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹5.79 Cr | ₹8.22 Cr | ₹8.76 Cr | ₹12 Cr | ₹10 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | ₹0.01 Cr | ₹0.09 Cr | ₹0.30 Cr | ₹0.31 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹2.34 Cr | ₹2.40 Cr | ₹2.50 Cr | ₹2.58 Cr | ₹-9.69 Cr |
| Deferred Tax Assets | ₹0.44 Cr | ₹0.47 Cr | ₹0.37 Cr | - | ₹12 Cr |
| Deferred Tax Liability | ₹2.79 Cr | ₹2.87 Cr | ₹2.87 Cr | ₹2.58 Cr | ₹2.06 Cr |
| Other Long Term Liabilities | ₹0.09 Cr | ₹0.35 Cr | ₹0.36 Cr | ₹0.55 Cr | ₹0.78 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹2.66 Cr | ₹2.11 Cr | ₹1.69 Cr | ₹0.92 Cr | ₹0.92 Cr |
| Total Non-Current Liabilities | ₹11 Cr | ₹13 Cr | ₹13 Cr | ₹16 Cr | ₹2.32 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹7.14 Cr | ₹5.82 Cr | ₹4.89 Cr | ₹3.37 Cr | ₹4.42 Cr |
| Sundry Creditors | ₹7.14 Cr | ₹5.82 Cr | ₹4.89 Cr | ₹3.37 Cr | ₹4.42 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3.51 Cr | ₹3.44 Cr | ₹4.27 Cr | ₹3.18 Cr | ₹3.32 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | ₹0.06 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.12 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3.45 Cr | ₹3.37 Cr | ₹4.22 Cr | ₹3.12 Cr | ₹3.20 Cr |
| Short Term Borrowings | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
| Secured ST Loans repayable on Demands | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
| Working Capital Loans- Sec | ₹13 Cr | ₹11 Cr | ₹39 Cr | - | ₹13 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-13 Cr | ₹-11 Cr | ₹-39 Cr | - | ₹-13 Cr |
| Short Term Provisions | ₹1.84 Cr | ₹1.18 Cr | ₹0.94 Cr | ₹1.15 Cr | ₹2.02 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.53 Cr | - | - | ₹0.20 Cr | ₹1.17 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.31 Cr | ₹1.18 Cr | ₹0.94 Cr | ₹0.94 Cr | ₹0.85 Cr |
| Total Current Liabilities | ₹26 Cr | ₹21 Cr | ₹49 Cr | ₹7.70 Cr | ₹23 Cr |
| Total Liabilities | ₹228 Cr | ₹216 Cr | ₹248 Cr | ₹204 Cr | ₹189 Cr |
| ASSETS | |||||
| Gross Block | ₹72 Cr | ₹75 Cr | ₹76 Cr | ₹75 Cr | ₹75 Cr |
| Less: Accumulated Depreciation | ₹44 Cr | ₹46 Cr | ₹44 Cr | ₹41 Cr | ₹39 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹28 Cr | ₹29 Cr | ₹32 Cr | ₹34 Cr | ₹36 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.87 Cr | ₹1.89 Cr | ₹1.51 Cr | ₹1.52 Cr | ₹1.10 Cr |
| Non Current Investments | ₹159 Cr | ₹116 Cr | ₹114 Cr | ₹128 Cr | ₹106 Cr |
| Long Term Investment | ₹159 Cr | ₹116 Cr | ₹114 Cr | ₹128 Cr | ₹106 Cr |
| Quoted | ₹1.84 Cr | ₹1.39 Cr | ₹1.44 Cr | ₹0.94 Cr | ₹0.53 Cr |
| Unquoted | ₹158 Cr | ₹114 Cr | ₹112 Cr | ₹127 Cr | ₹106 Cr |
| Long Term Loans & Advances | ₹2.14 Cr | ₹2.95 Cr | ₹3.83 Cr | ₹3.15 Cr | ₹2.38 Cr |
| Other Non Current Assets | ₹0.00 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.13 Cr |
| Total Non-Current Assets | ₹190 Cr | ₹150 Cr | ₹151 Cr | ₹167 Cr | ₹146 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | ₹4.37 Cr | ₹4.37 Cr |
| Quoted | - | - | - | ₹4.37 Cr | ₹4.37 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹11 Cr | ₹7.23 Cr | ₹7.50 Cr | ₹6.63 Cr | ₹9.80 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹9.15 Cr | ₹5.61 Cr | ₹6.10 Cr | ₹5.34 Cr | ₹9.02 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹1.37 Cr | ₹1.60 Cr | ₹1.37 Cr | ₹1.27 Cr | ₹0.77 Cr |
| Other Inventory | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.00 Cr |
| Sundry Debtors | ₹1.60 Cr | ₹1.96 Cr | ₹3.08 Cr | ₹2.91 Cr | ₹2.12 Cr |
| Debtors more than Six months | - | - | ₹1.15 Cr | ₹0.63 Cr | - |
| Debtors Others | ₹1.60 Cr | ₹1.96 Cr | ₹1.92 Cr | ₹2.28 Cr | ₹2.12 Cr |
| Cash and Bank | ₹14 Cr | ₹13 Cr | ₹3.08 Cr | ₹1.15 Cr | ₹2.31 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹14 Cr | ₹13 Cr | ₹3.06 Cr | ₹1.13 Cr | ₹2.29 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.53 Cr | ₹0.73 Cr | ₹1.13 Cr | ₹0.93 Cr | ₹0.83 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.31 Cr | ₹0.25 Cr | ₹0.66 Cr | ₹0.47 Cr | ₹0.44 Cr |
| Prepaid Expenses | ₹0.22 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.15 Cr |
| Other current_assets | - | ₹0.33 Cr | ₹0.33 Cr | ₹0.31 Cr | ₹0.24 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹43 Cr | ₹82 Cr | ₹22 Cr | ₹23 Cr |
| Advances recoverable in cash or in kind | ₹0.27 Cr | ₹0.54 Cr | ₹0.05 Cr | ₹0.41 Cr | ₹0.24 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹11 Cr | ₹43 Cr | ₹82 Cr | ₹21 Cr | ₹23 Cr |
| Total Current Assets | ₹37 Cr | ₹66 Cr | ₹96 Cr | ₹38 Cr | ₹43 Cr |
| Net Current Assets (Including Current Investments) | ₹12 Cr | ₹45 Cr | ₹48 Cr | ₹30 Cr | ₹20 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹228 Cr | ₹216 Cr | ₹248 Cr | ₹204 Cr | ₹189 Cr |
| Contingent Liabilities | - | - | - | ₹0.21 Cr | ₹0.21 Cr |
| Total Debt | ₹21 Cr | ₹22 Cr | ₹50 Cr | ₹14 Cr | ₹25 Cr |
| Book Value | - | 587.27 | 599.68 | 583.43 | 529.19 |
| Adjusted Book Value | 617.66 | 587.19 | 599.68 | 583.43 | 529.19 |
Compare Balance Sheet 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 | ₹213.9 Cr | -3.9% | -13.7% | 28.6% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹115,341.0 Cr | 0% | 4% | 18.1% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹13,673.3 Cr | 19% | 20.2% | 42.8% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,256.1 Cr | -3.6% | -5% | -38.8% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹642.1 Cr | -1.1% | 18.6% | 109.7% | Stock Analytics | |
| GOODRICKE GROUP | ₹404.7 Cr | 0.2% | -4.3% | -38.7% | 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 | -3.9% |
-13.7% |
28.6% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses