Home > Income Statement > PRIMA PLASTICS

PRIMA PLASTICS
Income Statement

COMMUNITY POLL
for PRIMA PLASTICS
Please provide your vote to see the results

PRIMA PLASTICS Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹194 Cr₹149 Cr₹121 Cr₹127 Cr₹133 Cr
     Sales ₹193 Cr₹149 Cr₹120 Cr₹127 Cr₹132 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.77 Cr₹0.41 Cr₹0.76 Cr₹0.38 Cr₹0.83 Cr
Less: Excise Duty -----
Net Sales ₹192 Cr₹148 Cr₹119 Cr₹127 Cr₹133 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-6.24 Cr₹-0.41 Cr₹2.32 Cr₹-0.60 Cr₹-4.16 Cr
Raw Material Consumed ₹122 Cr₹95 Cr₹66 Cr₹76 Cr₹88 Cr
     Opening Raw Materials ₹14 Cr₹15 Cr₹9.11 Cr₹9.08 Cr₹12 Cr
     Purchases Raw Materials ₹122 Cr₹94 Cr₹71 Cr₹75 Cr₹82 Cr
     Closing Raw Materials ₹14 Cr₹14 Cr₹15 Cr₹9.11 Cr₹9.08 Cr
     Other Direct Purchases / Brought in cost ₹0.48 Cr₹0.31 Cr₹1.17 Cr₹0.75 Cr₹3.89 Cr
     Other raw material cost -----
Power & Fuel Cost ₹6.46 Cr₹3.79 Cr₹3.28 Cr₹3.91 Cr₹3.74 Cr
     Electricity & Power ₹6.46 Cr₹3.79 Cr₹3.28 Cr₹3.91 Cr₹3.74 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹19 Cr₹15 Cr₹14 Cr₹15 Cr₹14 Cr
     Salaries, Wages & Bonus ₹18 Cr₹14 Cr₹12 Cr₹13 Cr₹12 Cr
     Contributions to EPF & Pension Funds ₹0.34 Cr₹0.41 Cr₹0.39 Cr₹0.43 Cr₹0.43 Cr
     Workmen and Staff Welfare Expenses ₹0.66 Cr₹0.36 Cr₹0.26 Cr₹0.58 Cr₹0.64 Cr
     Other Employees Cost ₹0.18 Cr₹0.24 Cr₹0.84 Cr₹0.86 Cr₹0.79 Cr
Other Manufacturing Expenses ₹9.91 Cr₹7.27 Cr₹6.52 Cr₹6.59 Cr₹6.72 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.81 Cr₹4.00 Cr₹3.41 Cr₹3.36 Cr₹3.07 Cr
     Repairs and Maintenance ₹0.66 Cr₹0.45 Cr₹0.35 Cr₹0.56 Cr₹0.57 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹3.44 Cr₹2.82 Cr₹2.76 Cr₹2.68 Cr₹3.09 Cr
General and Administration Expenses ₹7.72 Cr₹6.82 Cr₹4.68 Cr₹6.14 Cr₹6.21 Cr
     Rent , Rates & Taxes ₹2.07 Cr₹1.59 Cr₹1.27 Cr₹1.56 Cr₹2.54 Cr
     Insurance ₹0.60 Cr₹0.55 Cr₹0.50 Cr₹0.57 Cr₹0.32 Cr
     Printing and stationery ₹0.17 Cr₹0.11 Cr₹0.20 Cr₹0.14 Cr₹0.24 Cr
     Professional and legal fees ₹1.31 Cr₹0.92 Cr₹0.80 Cr₹0.79 Cr₹0.62 Cr
     Traveling and conveyance ₹1.19 Cr₹0.75 Cr₹0.42 Cr₹1.13 Cr₹0.91 Cr
     Other Administration ₹3.57 Cr₹3.65 Cr₹1.91 Cr₹3.08 Cr₹2.48 Cr
Selling and Distribution Expenses ₹8.37 Cr₹8.42 Cr₹6.47 Cr₹5.73 Cr₹6.01 Cr
     Advertisement & Sales Promotion ₹1.28 Cr₹0.72 Cr₹0.27 Cr₹0.58 Cr₹0.64 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹7.08 Cr₹7.70 Cr₹6.20 Cr₹5.14 Cr₹5.37 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.00 Cr₹0.00 Cr₹0.01 Cr₹0.01 Cr-
Miscellaneous Expenses ₹0.35 Cr₹0.28 Cr₹0.86 Cr₹1.72 Cr₹1.24 Cr
     Bad debts /advances written off ₹0.09 Cr₹0.01 Cr-₹0.33 Cr-
     Provision for doubtful debts -₹0.13 Cr₹0.57 Cr₹0.83 Cr₹0.46 Cr
     Losson disposal of fixed assets(net) ₹0.19 Cr₹0.03 Cr₹0.03 Cr--
     Losson foreign exchange fluctuations ₹0.07 Cr₹0.05 Cr₹0.17 Cr₹0.10 Cr₹0.66 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses -₹0.06 Cr₹0.09 Cr₹0.46 Cr₹0.12 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹167 Cr₹137 Cr₹104 Cr₹114 Cr₹122 Cr
Operating Profit (Excl OI) ₹25 Cr₹11 Cr₹15 Cr₹13 Cr₹11 Cr
Other Income ₹1.03 Cr₹0.21 Cr₹0.15 Cr₹0.22 Cr₹1.23 Cr
     Interest Received ₹0.11 Cr₹0.13 Cr₹0.12 Cr₹0.13 Cr₹0.30 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ---₹0.09 Cr₹0.11 Cr
     Profits on sale of Investments -----
     Provision Written Back ₹0.65 Cr----
     Foreign Exchange Gains ₹0.04 Cr₹0.02 Cr--₹0.58 Cr
     Others ₹0.22 Cr₹0.07 Cr₹0.03 Cr₹0.00 Cr₹0.24 Cr
Operating Profit ₹26 Cr₹11 Cr₹15 Cr₹13 Cr₹12 Cr
Interest ₹4.57 Cr₹2.38 Cr₹1.13 Cr₹1.97 Cr₹2.55 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹4.22 Cr₹1.96 Cr₹0.82 Cr₹1.70 Cr₹2.35 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.25 Cr₹0.30 Cr₹0.11 Cr₹0.13 Cr₹0.20 Cr
     Other Interest ₹0.10 Cr₹0.12 Cr₹0.20 Cr₹0.14 Cr-
PBDT ₹21 Cr₹8.44 Cr₹14 Cr₹11 Cr₹9.30 Cr
Depreciation ₹7.30 Cr₹5.30 Cr₹4.90 Cr₹4.79 Cr₹4.02 Cr
Profit Before Taxation & Exceptional Items ₹14 Cr₹3.14 Cr₹8.73 Cr₹6.20 Cr₹5.28 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹20 Cr₹11 Cr₹8.73 Cr₹6.20 Cr₹5.28 Cr
Provision for Tax ₹2.94 Cr₹1.50 Cr₹2.90 Cr₹1.49 Cr₹1.98 Cr
     Current Income Tax ₹2.82 Cr₹1.44 Cr₹3.02 Cr₹1.83 Cr₹2.04 Cr
     Deferred Tax ₹0.22 Cr₹0.04 Cr₹-0.12 Cr₹-0.34 Cr₹-0.07 Cr
     Other taxes ₹-0.11 Cr₹0.01 Cr---
Profit After Tax ₹17 Cr₹9.01 Cr₹5.83 Cr₹4.71 Cr₹3.31 Cr
Extra items -----
Minority Interest ₹-0.88 Cr₹-0.34 Cr₹-0.46 Cr₹-0.27 Cr₹-0.08 Cr
Share of Associate --₹9.62 Cr₹5.67 Cr₹6.26 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹16 Cr₹8.67 Cr₹15 Cr₹10 Cr₹9.49 Cr
Adjustments to PAT -----
Profit Balance B/F ₹93 Cr₹86 Cr₹72 Cr₹65 Cr₹59 Cr
Appropriations ₹109 Cr₹95 Cr₹87 Cr₹75 Cr₹68 Cr
     General Reserves --₹0.50 Cr-₹0.50 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax ---₹0.22 Cr-
     Other Appropriation ₹0.01 Cr₹1.47 Cr₹0.10 Cr₹1.79 Cr₹2.68 Cr
Equity Dividend % ₹15.00-₹15.00₹10.00₹10.00
Earnings Per Share ₹14.48₹7.88₹13.62₹9.19₹8.62
Adjusted EPS ₹14.48₹7.88₹13.62₹9.19₹8.62

Compare Income Statement of peers of PRIMA PLASTICS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PRIMA PLASTICS ₹214.0 Cr 1.3% -21.8% 88.9% Stock Analytics
SUPREME INDUSTRIES ₹53,375.4 Cr 3.2% -2.9% 52.6% Stock Analytics
ASTRAL ₹53,370.8 Cr 1.9% -4% 45.5% Stock Analytics
FINOLEX INDUSTRIES ₹15,732.2 Cr 11.3% 13.8% 42.2% Stock Analytics
RESPONSIVE INDUSTRIES ₹7,670.3 Cr -5.7% -6.2% 152.8% Stock Analytics
PRINCE PIPES AND FITTINGS ₹6,712.7 Cr 6.9% -3.7% -2.9% Stock Analytics


PRIMA PLASTICS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PRIMA PLASTICS

1.3%

-21.8%

88.9%

SENSEX

-2.9%

-0.4%

20%


You may also like the below Video Courses