MODI RUBBER
|
MODI RUBBER Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹29 Cr | ₹22 Cr | ₹5.32 Cr | ₹5.13 Cr | ₹2.77 Cr |
| Sales | ₹3.79 Cr | ₹2.76 Cr | ₹2.81 Cr | ₹3.21 Cr | - |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | ₹0.02 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹25 Cr | ₹20 Cr | ₹2.49 Cr | ₹1.92 Cr | ₹2.77 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹29 Cr | ₹22 Cr | ₹5.32 Cr | ₹5.13 Cr | ₹2.77 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | ₹3.84 Cr | ₹2.60 Cr | ₹2.86 Cr | ₹3.33 Cr | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹3.84 Cr | ₹2.60 Cr | ₹2.86 Cr | ₹3.33 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.92 Cr | ₹1.68 Cr | ₹1.62 Cr | ₹1.03 Cr | ₹1.02 Cr |
| Electricity & Power | ₹1.92 Cr | ₹1.68 Cr | ₹1.62 Cr | ₹1.03 Cr | ₹1.02 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹13 Cr | ₹3.56 Cr | ₹3.57 Cr | ₹4.13 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹11 Cr | ₹2.77 Cr | ₹2.55 Cr | ₹3.33 Cr |
| Contributions to EPF & Pension Funds | ₹0.77 Cr | ₹0.65 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.31 Cr |
| Workmen and Staff Welfare Expenses | ₹0.86 Cr | ₹0.98 Cr | ₹0.48 Cr | ₹0.70 Cr | ₹0.49 Cr |
| Other Employees Cost | ₹0.16 Cr | ₹0.13 Cr | - | - | - |
| Other Manufacturing Expenses | ₹7.23 Cr | ₹5.52 Cr | ₹5.05 Cr | ₹3.66 Cr | ₹3.22 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹6.96 Cr | ₹5.17 Cr | ₹5.05 Cr | ₹3.66 Cr | ₹3.22 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.28 Cr | ₹0.36 Cr | - | - | - |
| General and Administration Expenses | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹9.41 Cr | ₹6.90 Cr |
| Rent , Rates & Taxes | ₹0.78 Cr | ₹0.78 Cr | ₹0.46 Cr | ₹0.63 Cr | ₹0.56 Cr |
| Insurance | ₹0.15 Cr | ₹0.17 Cr | ₹0.20 Cr | ₹0.22 Cr | ₹0.16 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹11 Cr | ₹7.19 Cr | ₹5.24 Cr | ₹4.18 Cr | ₹3.98 Cr |
| Traveling and conveyance | ₹2.56 Cr | ₹2.74 Cr | ₹2.29 Cr | ₹2.36 Cr | ₹0.47 Cr |
| Other Administration | ₹3.16 Cr | ₹2.55 Cr | ₹2.20 Cr | ₹2.03 Cr | ₹1.73 Cr |
| Selling and Distribution Expenses | ₹2.49 Cr | ₹0.41 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Advertisement & Sales Promotion | ₹2.49 Cr | ₹0.41 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.38 Cr | ₹4.22 Cr | ₹1.12 Cr | ₹5.84 Cr | ₹1.51 Cr |
| Bad debts /advances written off | ₹0.17 Cr | ₹1.43 Cr | ₹0.26 Cr | ₹0.04 Cr | ₹0.64 Cr |
| Provision for doubtful debts | - | - | ₹0.01 Cr | ₹1.58 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.00 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.19 Cr |
| Other Miscellaneous Expenses | ₹2.21 Cr | ₹2.79 Cr | ₹0.85 Cr | ₹4.22 Cr | ₹0.68 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹50 Cr | ₹41 Cr | ₹25 Cr | ₹27 Cr | ₹17 Cr |
| Operating Profit (Excl OI) | ₹-20 Cr | ₹-18 Cr | ₹-19 Cr | ₹-22 Cr | ₹-14 Cr |
| Other Income | ₹17 Cr | ₹18 Cr | ₹10 Cr | ₹8.11 Cr | ₹13 Cr |
| Interest Received | ₹4.37 Cr | ₹4.12 Cr | ₹3.43 Cr | ₹3.19 Cr | ₹8.47 Cr |
| Dividend Received | ₹1.94 Cr | ₹1.42 Cr | ₹1.19 Cr | ₹1.01 Cr | ₹0.73 Cr |
| Profit on sale of Fixed Assets | - | ₹3.22 Cr | ₹0.00 Cr | ₹0.19 Cr | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | ₹0.29 Cr | ₹0.34 Cr |
| Provision Written Back | ₹3.44 Cr | ₹1.00 Cr | ₹0.17 Cr | ₹0.01 Cr | ₹0.40 Cr |
| Foreign Exchange Gains | - | - | ₹0.00 Cr | - | - |
| Others | ₹6.82 Cr | ₹8.31 Cr | ₹5.31 Cr | ₹3.43 Cr | ₹3.36 Cr |
| Operating Profit | ₹-3.88 Cr | ₹-0.04 Cr | ₹-9.38 Cr | ₹-14 Cr | ₹-0.82 Cr |
| Interest | ₹2.00 Cr | ₹3.61 Cr | ₹0.48 Cr | ₹0.59 Cr | ₹0.64 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.40 Cr | ₹0.38 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.35 Cr |
| Other Interest | ₹1.59 Cr | ₹3.24 Cr | ₹0.17 Cr | ₹0.29 Cr | ₹0.28 Cr |
| PBDT | ₹-5.87 Cr | ₹-3.65 Cr | ₹-9.86 Cr | ₹-14 Cr | ₹-1.46 Cr |
| Depreciation | ₹3.52 Cr | ₹2.92 Cr | ₹2.12 Cr | ₹2.60 Cr | ₹2.68 Cr |
| Profit Before Taxation & Exceptional Items | ₹-9.39 Cr | ₹-6.57 Cr | ₹-12 Cr | ₹-17 Cr | ₹-4.14 Cr |
| Exceptional Income / Expenses | ₹0.05 Cr | - | - | ₹0.00 Cr | ₹-3.54 Cr |
| Profit Before Tax | ₹22 Cr | ₹26 Cr | ₹31 Cr | ₹28 Cr | ₹3.73 Cr |
| Provision for Tax | ₹1.47 Cr | ₹11 Cr | ₹3.76 Cr | ₹1.91 Cr | ₹-0.89 Cr |
| Current Income Tax | ₹0.98 Cr | ₹11 Cr | - | ₹2.36 Cr | ₹1.69 Cr |
| Deferred Tax | ₹1.62 Cr | ₹-1.29 Cr | ₹0.67 Cr | ₹-0.45 Cr | ₹-2.56 Cr |
| Other taxes | ₹-1.13 Cr | ₹0.72 Cr | ₹3.09 Cr | ₹0.00 Cr | ₹-0.02 Cr |
| Profit After Tax | ₹20 Cr | ₹16 Cr | ₹28 Cr | ₹26 Cr | ₹4.62 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹20 Cr | ₹16 Cr | ₹28 Cr | ₹26 Cr | ₹4.62 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹245 Cr | ₹229 Cr | ₹202 Cr | ₹176 Cr | ₹172 Cr |
| Appropriations | ₹265 Cr | ₹245 Cr | ₹229 Cr | ₹202 Cr | ₹176 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-5.17 Cr | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹8.19 | ₹6.21 | ₹11.06 | ₹10.24 | ₹1.84 |
| Adjusted EPS | ₹8.19 | ₹6.21 | ₹11.06 | ₹10.24 | ₹1.84 |
Compare Income Statement of peers of MODI RUBBER
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MODI RUBBER | ₹293.9 Cr | -1.2% | -9.7% | -4.9% | Stock Analytics | |
| AEGIS VOPAK TERMINALS | ₹29,821.6 Cr | -4.1% | -0.8% | 9.1% | Stock Analytics | |
| RUBICON RESEARCH | ₹29,767.6 Cr | 9% | 24.9% | NA | Stock Analytics | |
| WEWORK INDIA MANAGEMENT | ₹9,796.3 Cr | -1.5% | 4.3% | NA | Stock Analytics | |
| PRABHA ENERGY | ₹2,395.7 Cr | 2.9% | 10.4% | -41.5% | Stock Analytics | |
| MALLCOM (INDIA) | ₹594.2 Cr | -4.2% | -9.6% | -20.7% | Stock Analytics | |
MODI RUBBER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MODI RUBBER | -1.2% |
-9.7% |
-4.9% |
| SENSEX | -1% |
0.7% |
-3.6% |
You may also like the below Video Courses