MULTIBASE INDIA
|
MULTIBASE INDIA Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹72 Cr | ₹62 Cr | ₹53 Cr | ₹60 Cr | ₹110 Cr |
Sales | ₹72 Cr | ₹62 Cr | ₹53 Cr | ₹60 Cr | ₹110 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹72 Cr | ₹62 Cr | ₹53 Cr | ₹60 Cr | ₹110 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹1.82 Cr | ₹0.57 Cr | ₹-0.57 Cr | ₹4.09 Cr | ₹-1.26 Cr |
Raw Material Consumed | ₹49 Cr | ₹44 Cr | ₹37 Cr | ₹35 Cr | ₹77 Cr |
Opening Raw Materials | ₹6.83 Cr | ₹5.82 Cr | ₹5.79 Cr | ₹7.28 Cr | ₹15 Cr |
Purchases Raw Materials | ₹24 Cr | ₹28 Cr | ₹21 Cr | ₹24 Cr | ₹57 Cr |
Closing Raw Materials | ₹4.60 Cr | ₹6.83 Cr | ₹5.82 Cr | ₹5.79 Cr | ₹7.28 Cr |
Other Direct Purchases / Brought in cost | ₹22 Cr | ₹17 Cr | ₹16 Cr | ₹9.83 Cr | ₹11 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.57 Cr | ₹0.52 Cr | ₹0.56 Cr | ₹0.68 Cr | ₹0.82 Cr |
Electricity & Power | ₹0.57 Cr | ₹0.52 Cr | ₹0.56 Cr | ₹0.68 Cr | ₹0.82 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.97 Cr | ₹4.61 Cr | ₹3.90 Cr | ₹5.11 Cr | ₹3.96 Cr |
Salaries, Wages & Bonus | ₹4.55 Cr | ₹4.24 Cr | ₹3.59 Cr | ₹4.54 Cr | ₹3.57 Cr |
Contributions to EPF & Pension Funds | ₹0.20 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.16 Cr |
Workmen and Staff Welfare Expenses | ₹0.07 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.09 Cr | ₹0.13 Cr |
Other Employees Cost | ₹0.14 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.31 Cr | ₹0.10 Cr |
Other Manufacturing Expenses | ₹0.31 Cr | ₹0.33 Cr | ₹0.99 Cr | ₹0.93 Cr | ₹2.20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.27 Cr | ₹0.28 Cr | ₹0.95 Cr | ₹0.87 Cr | ₹0.60 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹1.60 Cr |
General and Administration Expenses | ₹3.67 Cr | ₹3.49 Cr | ₹3.41 Cr | ₹3.54 Cr | ₹4.21 Cr |
Rent , Rates & Taxes | ₹0.35 Cr | ₹0.32 Cr | ₹0.65 Cr | ₹0.16 Cr | ₹0.57 Cr |
Insurance | ₹0.14 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.23 Cr |
Printing and stationery | ₹0.58 Cr | ₹0.64 Cr | ₹0.54 Cr | ₹0.28 Cr | ₹0.27 Cr |
Professional and legal fees | ₹0.69 Cr | ₹0.77 Cr | ₹0.66 Cr | ₹1.21 Cr | ₹1.18 Cr |
Traveling and conveyance | ₹0.18 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.43 Cr | ₹0.40 Cr |
Other Administration | ₹1.92 Cr | ₹1.63 Cr | ₹1.48 Cr | ₹1.80 Cr | ₹1.96 Cr |
Selling and Distribution Expenses | ₹1.45 Cr | ₹1.44 Cr | ₹1.23 Cr | ₹2.08 Cr | ₹1.69 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.20 Cr | ₹0.91 Cr | ₹0.62 Cr | ₹1.39 Cr | ₹2.19 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.48 Cr | - |
Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - | - |
Losson foreign exchange fluctuations | ₹1.01 Cr | ₹0.63 Cr | - | ₹0.60 Cr | ₹1.66 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.19 Cr | ₹0.28 Cr | ₹0.60 Cr | ₹0.31 Cr | ₹0.53 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹63 Cr | ₹56 Cr | ₹47 Cr | ₹53 Cr | ₹90 Cr |
Operating Profit (Excl OI) | ₹9.64 Cr | ₹6.74 Cr | ₹6.75 Cr | ₹6.56 Cr | ₹20 Cr |
Other Income | ₹4.59 Cr | ₹2.91 Cr | ₹4.10 Cr | ₹4.37 Cr | ₹3.08 Cr |
Interest Received | ₹3.54 Cr | ₹2.29 Cr | ₹2.11 Cr | ₹1.38 Cr | ₹2.96 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.03 Cr | - | ₹0.01 Cr | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.01 Cr | ₹0.13 Cr | - | - |
Foreign Exchange Gains | - | - | ₹0.19 Cr | - | - |
Others | ₹1.05 Cr | ₹0.59 Cr | ₹1.66 Cr | ₹2.98 Cr | ₹0.11 Cr |
Operating Profit | ₹14 Cr | ₹9.65 Cr | ₹11 Cr | ₹11 Cr | ₹23 Cr |
Interest | ₹0.07 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.05 Cr |
Other Interest | ₹0.05 Cr | ₹0.06 Cr | - | - | - |
PBDT | ₹14 Cr | ₹9.57 Cr | ₹11 Cr | ₹11 Cr | ₹23 Cr |
Depreciation | ₹1.00 Cr | ₹0.95 Cr | ₹0.99 Cr | ₹0.96 Cr | ₹0.88 Cr |
Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹8.63 Cr | ₹9.84 Cr | ₹9.96 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹8.63 Cr | ₹9.84 Cr | ₹9.96 Cr | ₹22 Cr |
Provision for Tax | ₹3.38 Cr | ₹2.29 Cr | ₹3.12 Cr | ₹2.42 Cr | ₹6.42 Cr |
Current Income Tax | ₹3.43 Cr | ₹2.23 Cr | ₹2.52 Cr | ₹2.43 Cr | ₹6.41 Cr |
Deferred Tax | ₹-0.06 Cr | ₹0.04 Cr | ₹-0.08 Cr | ₹-0.01 Cr | ₹0.02 Cr |
Other taxes | ₹0.00 Cr | ₹0.02 Cr | ₹0.68 Cr | - | - |
Profit After Tax | ₹9.79 Cr | ₹6.34 Cr | ₹6.72 Cr | ₹7.54 Cr | ₹15 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹9.79 Cr | ₹6.34 Cr | ₹6.72 Cr | ₹7.54 Cr | ₹15 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹104 Cr | ₹100 Cr | ₹93 Cr | ₹85 Cr | ₹70 Cr |
Appropriations | ₹113 Cr | ₹106 Cr | ₹100 Cr | ₹93 Cr | ₹85 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.26 Cr | ₹2.52 Cr | - | - | - |
Equity Dividend % | ₹20.00 | ₹10.00 | ₹20.00 | - | - |
Earnings Per Share | ₹7.76 | ₹5.02 | ₹5.32 | ₹5.97 | ₹12.17 |
Adjusted EPS | ₹7.76 | ₹5.02 | ₹5.32 | ₹5.97 | ₹12.17 |
Compare Income Statement of peers of MULTIBASE INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MULTIBASE INDIA | ₹378.5 Cr | -2.1% | -8% | 31.4% | Stock Analytics | |
RAIN INDUSTRIES | ₹5,939.9 Cr | -0.1% | -24.3% | 3.3% | Stock Analytics | |
AGARWAL INDUSTRIAL CORPORATION | ₹1,345.6 Cr | 2% | -19.3% | 38.7% | Stock Analytics | |
VIKAS LIFECARE | ₹991.3 Cr | -0.2% | -21.8% | 57% | Stock Analytics | |
TAMILNADU PETROPRODUCTS | ₹798.9 Cr | -1.2% | -18.7% | 5.2% | Stock Analytics | |
KOTHARI PETROCHEMICALS | ₹788.3 Cr | -1.9% | -14.1% | 93.7% | Stock Analytics |
MULTIBASE INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MULTIBASE INDIA | -2.1% |
-8% |
31.4% |
SENSEX | 1.3% |
2.6% |
24% |
You may also like the below Video Courses