AI CHAMPDANY INDUSTRIES
|
AI CHAMPDANY INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹44 Cr | ₹49 Cr | ₹44 Cr | ₹66 Cr | ₹128 Cr |
| Sales | ₹25 Cr | ₹48 Cr | ₹39 Cr | ₹66 Cr | ₹122 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹19 Cr | ₹0.30 Cr | ₹5.63 Cr | ₹0.43 Cr | ₹6.28 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹44 Cr | ₹49 Cr | ₹44 Cr | ₹66 Cr | ₹128 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹36 Cr | ₹22 Cr | ₹1.25 Cr | ₹-0.81 Cr | ₹-5.92 Cr |
| Raw Material Consumed | ₹22 Cr | ₹34 Cr | ₹23 Cr | ₹36 Cr | ₹63 Cr |
| Opening Raw Materials | ₹1.90 Cr | ₹3.44 Cr | ₹3.18 Cr | ₹3.35 Cr | ₹5.90 Cr |
| Purchases Raw Materials | ₹26 Cr | ₹23 Cr | ₹21 Cr | ₹30 Cr | ₹44 Cr |
| Closing Raw Materials | ₹7.60 Cr | ₹1.90 Cr | ₹3.44 Cr | ₹3.18 Cr | ₹3.35 Cr |
| Other Direct Purchases / Brought in cost | ₹1.91 Cr | ₹9.53 Cr | ₹2.13 Cr | ₹5.80 Cr | ₹16 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.56 Cr | ₹2.86 Cr | ₹2.57 Cr | ₹4.33 Cr | ₹7.25 Cr |
| Electricity & Power | ₹2.56 Cr | ₹2.86 Cr | ₹2.57 Cr | ₹4.33 Cr | ₹7.25 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹30 Cr | ₹42 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹15 Cr | ₹13 Cr | ₹26 Cr | ₹34 Cr |
| Contributions to EPF & Pension Funds | ₹2.85 Cr | ₹2.35 Cr | ₹1.08 Cr | ₹4.47 Cr | ₹7.00 Cr |
| Workmen and Staff Welfare Expenses | ₹0.16 Cr | ₹0.12 Cr | ₹0.26 Cr | ₹0.11 Cr | ₹0.30 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.67 Cr | ₹2.96 Cr | ₹2.43 Cr | ₹6.13 Cr | ₹7.42 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.52 Cr | ₹0.36 Cr | ₹0.38 Cr | ₹0.44 Cr | ₹0.92 Cr |
| Repairs and Maintenance | ₹0.36 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.80 Cr | ₹2.55 Cr | ₹1.96 Cr | ₹5.61 Cr | ₹6.39 Cr |
| General and Administration Expenses | ₹1.16 Cr | ₹2.38 Cr | ₹0.64 Cr | ₹0.96 Cr | ₹1.26 Cr |
| Rent , Rates & Taxes | ₹0.51 Cr | ₹1.20 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.46 Cr |
| Insurance | ₹0.58 Cr | ₹1.08 Cr | ₹0.17 Cr | ₹0.61 Cr | ₹0.70 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.07 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.10 Cr |
| Selling and Distribution Expenses | ₹0.02 Cr | ₹0.16 Cr | ₹0.54 Cr | ₹0.99 Cr | ₹0.96 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.01 Cr | ₹0.12 Cr | ₹0.48 Cr | ₹0.77 Cr | ₹0.67 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.00 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.22 Cr | ₹0.29 Cr |
| Miscellaneous Expenses | ₹6.31 Cr | ₹9.69 Cr | ₹2.14 Cr | ₹2.53 Cr | ₹4.10 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.04 Cr | ₹0.87 Cr | ₹0.03 Cr | ₹0.14 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.27 Cr | ₹8.82 Cr | ₹2.11 Cr | ₹2.39 Cr | ₹4.10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹89 Cr | ₹90 Cr | ₹47 Cr | ₹80 Cr | ₹119 Cr |
| Operating Profit (Excl OI) | ₹-45 Cr | ₹-42 Cr | ₹-2.68 Cr | ₹-14 Cr | ₹9.05 Cr |
| Other Income | ₹7.87 Cr | ₹62 Cr | ₹4.86 Cr | ₹5.96 Cr | ₹1.86 Cr |
| Interest Received | ₹0.95 Cr | ₹0.86 Cr | ₹0.98 Cr | ₹0.36 Cr | ₹0.76 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | - | ₹0.01 Cr |
| Profit on sale of Fixed Assets | - | ₹54 Cr | - | - | - |
| Profits on sale of Investments | ₹0.07 Cr | - | - | - | - |
| Provision Written Back | ₹3.23 Cr | ₹3.33 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.03 Cr | - | - | - | ₹0.26 Cr |
| Others | ₹3.60 Cr | ₹4.41 Cr | ₹3.87 Cr | ₹5.60 Cr | ₹0.83 Cr |
| Operating Profit | ₹-37 Cr | ₹21 Cr | ₹2.18 Cr | ₹-7.75 Cr | ₹11 Cr |
| Interest | ₹1.38 Cr | ₹6.34 Cr | ₹5.85 Cr | ₹5.90 Cr | ₹6.56 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.28 Cr | ₹0.50 Cr | ₹0.80 Cr | ₹0.65 Cr | ₹0.81 Cr |
| Other Interest | ₹1.10 Cr | ₹5.84 Cr | ₹5.06 Cr | ₹5.25 Cr | ₹5.75 Cr |
| PBDT | ₹-38 Cr | ₹14 Cr | ₹-3.68 Cr | ₹-14 Cr | ₹4.35 Cr |
| Depreciation | ₹1.96 Cr | ₹3.13 Cr | ₹3.40 Cr | ₹3.60 Cr | ₹3.90 Cr |
| Profit Before Taxation & Exceptional Items | ₹-40 Cr | ₹11 Cr | ₹-7.08 Cr | ₹-17 Cr | ₹0.44 Cr |
| Exceptional Income / Expenses | - | - | ₹-0.11 Cr | - | - |
| Profit Before Tax | ₹-40 Cr | ₹11 Cr | ₹-7.19 Cr | ₹-17 Cr | ₹0.44 Cr |
| Provision for Tax | ₹-0.55 Cr | ₹-3.89 Cr | ₹-3.84 Cr | ₹0.18 Cr | ₹0.65 Cr |
| Current Income Tax | - | - | - | - | ₹0.01 Cr |
| Deferred Tax | ₹-0.55 Cr | ₹-3.90 Cr | ₹-3.86 Cr | ₹0.18 Cr | ₹0.67 Cr |
| Other taxes | - | ₹0.01 Cr | ₹0.02 Cr | - | ₹-0.03 Cr |
| Profit After Tax | ₹-40 Cr | ₹15 Cr | ₹-3.35 Cr | ₹-17 Cr | ₹-0.21 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.03 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹-0.01 Cr | ₹-0.01 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-40 Cr | ₹15 Cr | ₹-3.30 Cr | ₹-17 Cr | ₹-0.22 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-26 Cr | ₹-35 Cr | ₹-36 Cr | ₹-26 Cr | ₹-26 Cr |
| Appropriations | ₹-66 Cr | ₹-20 Cr | ₹-39 Cr | ₹-44 Cr | ₹-26 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-2.64 Cr | ₹6.48 Cr | ₹-4.47 Cr | ₹-7.80 Cr | ₹0.39 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-12.86 | ₹4.85 | ₹-1.07 | ₹-5.67 | ₹-0.07 |
| Adjusted EPS | ₹-12.86 | ₹4.85 | ₹-1.07 | ₹-5.67 | ₹-0.07 |
Compare Income Statement of peers of AI CHAMPDANY INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AI CHAMPDANY INDUSTRIES | ₹157.3 Cr | 1.2% | 4.7% | -29.1% | Stock Analytics | |
| SIYARAM SILK MILLS | ₹3,573.4 Cr | 0.7% | 10.4% | 11.4% | Stock Analytics | |
| RAYMOND | ₹3,476.8 Cr | -5.4% | -8.5% | -66.6% | Stock Analytics | |
| LS INDUSTRIES | ₹3,370.7 Cr | -18.5% | 38% | -31.1% | Stock Analytics | |
| UNITED POLYFAB GUJARAT | ₹981.9 Cr | -6.4% | -0.9% | 266.2% | Stock Analytics | |
| VTM | ₹877.9 Cr | 20.7% | 49.2% | 222.8% | Stock Analytics | |
AI CHAMPDANY INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AI CHAMPDANY INDUSTRIES | 1.2% |
4.7% |
-29.1% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses