PRIMA PLASTICS
|
PRIMA PLASTICS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹187 Cr | ₹194 Cr | ₹149 Cr | ₹121 Cr | ₹12,705,899 Cr |
| Sales | ₹187 Cr | ₹193 Cr | ₹149 Cr | ₹120 Cr | ₹12,668,052 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.46 Cr | ₹0.77 Cr | ₹0.41 Cr | ₹0.76 Cr | ₹37,847 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹184 Cr | ₹192 Cr | ₹148 Cr | ₹119 Cr | ₹12,705,899 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹4.50 Cr | ₹-6.24 Cr | ₹-0.41 Cr | ₹2.32 Cr | ₹-59,672 Cr |
| Raw Material Consumed | ₹96 Cr | ₹122 Cr | ₹95 Cr | ₹66 Cr | ₹7,550,581 Cr |
| Opening Raw Materials | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹9.11 Cr | ₹908,348 Cr |
| Purchases Raw Materials | ₹93 Cr | ₹122 Cr | ₹94 Cr | ₹71 Cr | ₹7,478,163 Cr |
| Closing Raw Materials | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹911,167 Cr |
| Other Direct Purchases / Brought in cost | ₹1.16 Cr | ₹0.48 Cr | ₹0.31 Cr | ₹1.17 Cr | ₹75,237 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.76 Cr | ₹6.46 Cr | ₹3.79 Cr | ₹3.28 Cr | ₹390,690 Cr |
| Electricity & Power | ₹6.76 Cr | ₹6.46 Cr | ₹3.79 Cr | ₹3.28 Cr | ₹390,690 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹1,532,560 Cr |
| Salaries, Wages & Bonus | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹1,344,567 Cr |
| Contributions to EPF & Pension Funds | ₹0.60 Cr | ₹0.34 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹43,425 Cr |
| Workmen and Staff Welfare Expenses | ₹0.68 Cr | ₹0.66 Cr | ₹0.36 Cr | ₹0.26 Cr | ₹58,237 Cr |
| Other Employees Cost | ₹0.18 Cr | ₹0.18 Cr | ₹0.24 Cr | ₹0.84 Cr | ₹86,331 Cr |
| Other Manufacturing Expenses | ₹7.01 Cr | ₹9.91 Cr | ₹7.27 Cr | ₹6.52 Cr | ₹659,144 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹2.72 Cr | ₹5.81 Cr | ₹4.00 Cr | ₹3.41 Cr | ₹335,759 Cr |
| Repairs and Maintenance | ₹0.59 Cr | ₹0.66 Cr | ₹0.45 Cr | ₹0.35 Cr | ₹55,882 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.70 Cr | ₹3.44 Cr | ₹2.82 Cr | ₹2.76 Cr | ₹267,502 Cr |
| General and Administration Expenses | ₹9.74 Cr | ₹7.72 Cr | ₹6.82 Cr | ₹4.68 Cr | ₹613,548 Cr |
| Rent , Rates & Taxes | ₹3.28 Cr | ₹2.07 Cr | ₹1.59 Cr | ₹1.27 Cr | ₹156,403 Cr |
| Insurance | ₹0.56 Cr | ₹0.60 Cr | ₹0.55 Cr | ₹0.50 Cr | ₹56,482 Cr |
| Printing and stationery | ₹0.24 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.20 Cr | ₹14,059 Cr |
| Professional and legal fees | ₹1.72 Cr | ₹1.31 Cr | ₹0.92 Cr | ₹0.80 Cr | ₹79,016 Cr |
| Traveling and conveyance | ₹1.15 Cr | ₹1.19 Cr | ₹0.75 Cr | ₹0.42 Cr | ₹112,798 Cr |
| Other Administration | ₹2.79 Cr | ₹2.39 Cr | ₹2.90 Cr | ₹1.49 Cr | ₹194,790 Cr |
| Selling and Distribution Expenses | ₹8.26 Cr | ₹8.37 Cr | ₹8.42 Cr | ₹6.47 Cr | ₹572,452 Cr |
| Advertisement & Sales Promotion | ₹1.38 Cr | ₹1.28 Cr | ₹0.72 Cr | ₹0.27 Cr | ₹57,765 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.88 Cr | ₹7.08 Cr | ₹7.70 Cr | ₹6.20 Cr | ₹513,787 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹900 Cr |
| Miscellaneous Expenses | ₹0.59 Cr | ₹0.31 Cr | ₹0.28 Cr | ₹0.86 Cr | ₹171,971 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.09 Cr | ₹0.01 Cr | - | ₹32,939 Cr |
| Provision for doubtful debts | ₹0.53 Cr | - | ₹0.13 Cr | ₹0.57 Cr | ₹82,683 Cr |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.19 Cr | ₹0.03 Cr | ₹0.03 Cr | - |
| Losson foreign exchange fluctuations | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.17 Cr | ₹10,195 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | - | - | ₹0.06 Cr | ₹0.09 Cr | ₹46,154 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹154 Cr | ₹167 Cr | ₹137 Cr | ₹104 Cr | ₹11,431,274 Cr |
| Operating Profit (Excl OI) | ₹30 Cr | ₹25 Cr | ₹11 Cr | ₹15 Cr | ₹1,274,625 Cr |
| Other Income | ₹0.25 Cr | ₹0.99 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹21,712 Cr |
| Interest Received | ₹0.17 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹12,527 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹8,845 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.65 Cr | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.02 Cr | - | - |
| Others | ₹0.08 Cr | ₹0.19 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹340 Cr |
| Operating Profit | ₹31 Cr | ₹26 Cr | ₹11 Cr | ₹15 Cr | ₹1,296,336 Cr |
| Interest | ₹3.70 Cr | ₹4.57 Cr | ₹2.38 Cr | ₹1.13 Cr | ₹197,086 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.43 Cr | ₹4.22 Cr | ₹1.96 Cr | ₹0.82 Cr | ₹170,235 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.26 Cr | ₹0.25 Cr | ₹0.30 Cr | ₹0.11 Cr | ₹13,362 Cr |
| Other Interest | ₹0.01 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹0.20 Cr | ₹13,489 Cr |
| PBDT | ₹27 Cr | ₹21 Cr | ₹8.44 Cr | ₹14 Cr | ₹1,099,250 Cr |
| Depreciation | ₹6.66 Cr | ₹7.30 Cr | ₹5.30 Cr | ₹4.90 Cr | ₹478,892 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹14 Cr | ₹3.14 Cr | ₹8.73 Cr | ₹620,359 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹28 Cr | ₹20 Cr | ₹11 Cr | ₹8.73 Cr | ₹620,359 Cr |
| Provision for Tax | ₹5.05 Cr | ₹2.94 Cr | ₹1.50 Cr | ₹2.90 Cr | ₹149,156 Cr |
| Current Income Tax | ₹4.87 Cr | ₹2.82 Cr | ₹1.44 Cr | ₹3.02 Cr | ₹182,757 Cr |
| Deferred Tax | ₹0.10 Cr | ₹0.22 Cr | ₹0.04 Cr | ₹-0.12 Cr | ₹-33,601 Cr |
| Other taxes | ₹0.09 Cr | ₹-0.11 Cr | ₹0.01 Cr | - | - |
| Profit After Tax | ₹23 Cr | ₹17 Cr | ₹9.01 Cr | ₹5.83 Cr | ₹471,202 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-1.55 Cr | ₹-0.88 Cr | ₹-0.34 Cr | ₹-0.46 Cr | ₹-27,271 Cr |
| Share of Associate | - | - | - | ₹9.62 Cr | ₹566,890 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹22 Cr | ₹16 Cr | ₹8.67 Cr | ₹15 Cr | ₹1,010,821 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹109 Cr | ₹93 Cr | ₹86 Cr | ₹72 Cr | ₹6,483,566 Cr |
| Appropriations | ₹131 Cr | ₹109 Cr | ₹95 Cr | ₹87 Cr | ₹7,494,387 Cr |
| General Reserves | - | - | - | ₹0.50 Cr | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹22,395 Cr |
| Other Appropriation | ₹1.75 Cr | ₹0.01 Cr | ₹1.47 Cr | ₹0.10 Cr | ₹179,174 Cr |
| Equity Dividend % | ₹20.00 | ₹15.00 | - | ₹15.00 | ₹10.00 |
| Earnings Per Share | ₹19.82 | ₹14.48 | ₹7.88 | ₹13.62 | ₹9.19 |
| Adjusted EPS | ₹19.82 | ₹14.48 | ₹7.88 | ₹13.62 | ₹9.19 |
Compare Income Statement of peers of PRIMA PLASTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRIMA PLASTICS | ₹128.3 Cr | -6.1% | -5.9% | -30.1% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹42,706.4 Cr | 2.7% | -5.8% | -32.8% | Stock Analytics | |
| ASTRAL | ₹38,249.1 Cr | -0.3% | -2.6% | -22.9% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,303.0 Cr | 0.3% | -7.7% | -35.5% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,087.8 Cr | -3% | -10.9% | -24.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹7,794.7 Cr | -7.7% | -19.4% | -34.3% | Stock Analytics | |
PRIMA PLASTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRIMA PLASTICS | -6.1% |
-5.9% |
-30.1% |
| SENSEX | -0.4% |
-0.3% |
3.9% |
You may also like the below Video Courses