SHAH METACORP
|
SHAH METACORP Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹176 Cr | ₹97 Cr | ₹40 Cr | ₹20 Cr | ₹13 Cr |
| Sales | ₹176 Cr | ₹97 Cr | ₹40 Cr | ₹19 Cr | ₹12 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.01 Cr | ₹0.25 Cr | ₹0.36 Cr | ₹1.04 Cr | ₹0.81 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.08 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹176 Cr | ₹97 Cr | ₹40 Cr | ₹20 Cr | ₹13 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.91 Cr | ₹1.71 Cr | ₹0.18 Cr | ₹-0.53 Cr | ₹8.31 Cr |
| Raw Material Consumed | ₹158 Cr | ₹84 Cr | ₹38 Cr | ₹19 Cr | ₹15 Cr |
| Opening Raw Materials | ₹8.83 Cr | ₹2.22 Cr | ₹9.17 Cr | ₹6.73 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹152 Cr | ₹72 Cr | ₹31 Cr | ₹21 Cr | ₹10 Cr |
| Closing Raw Materials | ₹2.51 Cr | ₹8.83 Cr | ₹2.22 Cr | ₹9.17 Cr | ₹6.73 Cr |
| Other Direct Purchases / Brought in cost | - | ₹19 Cr | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.92 Cr | ₹3.66 Cr | ₹2.21 Cr | ₹2.62 Cr | ₹1.93 Cr |
| Electricity & Power | ₹3.92 Cr | ₹3.66 Cr | ₹2.21 Cr | ₹2.62 Cr | ₹1.93 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1.49 Cr | ₹1.33 Cr | ₹1.04 Cr | ₹2.63 Cr | ₹2.16 Cr |
| Salaries, Wages & Bonus | ₹1.48 Cr | ₹1.32 Cr | ₹1.03 Cr | ₹2.55 Cr | ₹2.12 Cr |
| Contributions to EPF & Pension Funds | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Workmen and Staff Welfare Expenses | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.00 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹0.77 Cr | ₹0.57 Cr | ₹0.64 Cr | ₹1.05 Cr | ₹0.91 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.46 Cr | ₹0.31 Cr | ₹0.38 Cr | ₹0.65 Cr | ₹0.59 Cr |
| Repairs and Maintenance | ₹0.05 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.26 Cr | ₹0.24 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.30 Cr |
| General and Administration Expenses | ₹1.47 Cr | ₹0.97 Cr | ₹0.85 Cr | ₹0.72 Cr | ₹0.61 Cr |
| Rent , Rates & Taxes | ₹0.02 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.18 Cr | ₹0.00 Cr |
| Insurance | - | ₹0.00 Cr | ₹0.01 Cr | - | ₹0.02 Cr |
| Printing and stationery | ₹0.04 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Professional and legal fees | ₹1.14 Cr | ₹0.60 Cr | ₹0.32 Cr | ₹0.27 Cr | ₹0.21 Cr |
| Traveling and conveyance | ₹0.05 Cr | ₹0.16 Cr | ₹0.25 Cr | ₹0.06 Cr | ₹0.15 Cr |
| Other Administration | ₹0.22 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.19 Cr | ₹0.19 Cr |
| Selling and Distribution Expenses | ₹1.28 Cr | ₹0.85 Cr | ₹0.83 Cr | ₹0.79 Cr | ₹0.72 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.93 Cr | ₹0.75 Cr | ₹0.79 Cr | ₹0.44 Cr | ₹0.66 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.35 Cr | ₹0.09 Cr | ₹0.02 Cr | ₹0.34 Cr | ₹0.05 Cr |
| Miscellaneous Expenses | - | - | ₹0.04 Cr | ₹3.28 Cr | ₹65 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | ₹2.45 Cr | ₹62 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹2.70 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | - | - | ₹0.04 Cr | ₹0.83 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹165 Cr | ₹93 Cr | ₹44 Cr | ₹30 Cr | ₹94 Cr |
| Operating Profit (Excl OI) | ₹11 Cr | ₹3.59 Cr | ₹-4.05 Cr | ₹-9.54 Cr | ₹-82 Cr |
| Other Income | ₹3.02 Cr | ₹4.35 Cr | ₹7.00 Cr | ₹2.88 Cr | ₹0.23 Cr |
| Interest Received | ₹0.09 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.15 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.94 Cr | ₹4.25 Cr | ₹6.92 Cr | ₹2.75 Cr | ₹0.08 Cr |
| Operating Profit | ₹14 Cr | ₹7.94 Cr | ₹2.96 Cr | ₹-6.65 Cr | ₹-82 Cr |
| Interest | ₹0.04 Cr | ₹0.01 Cr | ₹0.33 Cr | ₹0.54 Cr | ₹6.17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Other Interest | ₹0.02 Cr | ₹0.01 Cr | ₹0.32 Cr | ₹0.49 Cr | ₹6.14 Cr |
| PBDT | ₹14 Cr | ₹7.93 Cr | ₹2.63 Cr | ₹-7.19 Cr | ₹-88 Cr |
| Depreciation | ₹3.63 Cr | ₹3.52 Cr | ₹2.92 Cr | ₹3.67 Cr | ₹4.55 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹4.41 Cr | ₹-0.29 Cr | ₹-11 Cr | ₹-92 Cr |
| Exceptional Income / Expenses | ₹25 Cr | - | - | ₹11 Cr | - |
| Profit Before Tax | ₹35 Cr | ₹4.41 Cr | ₹-0.29 Cr | ₹0.37 Cr | ₹-92 Cr |
| Provision for Tax | ₹2.76 Cr | ₹0.14 Cr | ₹-1.94 Cr | ₹6.00 Cr | ₹-18 Cr |
| Current Income Tax | ₹0.08 Cr | - | - | - | - |
| Deferred Tax | ₹2.68 Cr | ₹0.14 Cr | ₹-1.94 Cr | ₹6.06 Cr | ₹-18 Cr |
| Other taxes | - | - | - | ₹-0.06 Cr | - |
| Profit After Tax | ₹33 Cr | ₹4.26 Cr | ₹1.65 Cr | ₹-5.63 Cr | ₹-74 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹33 Cr | ₹4.26 Cr | ₹1.65 Cr | ₹-5.63 Cr | ₹-74 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-111 Cr | ₹-123 Cr | ₹-125 Cr | ₹-119 Cr | ₹-45 Cr |
| Appropriations | ₹-79 Cr | ₹-119 Cr | ₹-123 Cr | ₹-125 Cr | ₹-119 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-6.97 Cr | ₹-7.30 Cr | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.55 | ₹0.10 | ₹0.05 | ₹-0.36 | ₹-4.70 |
| Adjusted EPS | ₹0.55 | ₹0.10 | ₹0.05 | ₹-0.29 | ₹-3.88 |
Compare Income Statement of peers of SHAH METACORP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHAH METACORP | ₹349.5 Cr | -0.3% | -6.3% | -7.8% | Stock Analytics | |
| JSW STEEL | ₹278,904.0 Cr | -3% | -1% | 23.2% | Stock Analytics | |
| TATA STEEL | ₹209,722.0 Cr | -2.9% | -2.8% | 22.1% | Stock Analytics | |
| JINDAL STAINLESS | ₹61,959.2 Cr | 0.4% | -5.7% | 11.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹55,266.4 Cr | -5.4% | 3% | 22.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,968.6 Cr | -2.8% | -1.4% | 16.9% | Stock Analytics | |
SHAH METACORP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHAH METACORP | -0.3% |
-6.3% |
-7.8% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses