TEMBO GLOBAL INDUSTRIES
|
TEMBO GLOBAL INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2022 | Mar2021 | Mar2020 | Mar2019 | Mar2018 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹173 Cr | ₹104 Cr | ₹79 Cr | ₹62 Cr | ₹62 Cr |
Sales | ₹168 Cr | ₹100 Cr | ₹76 Cr | ₹59 Cr | ₹59 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.97 Cr | ₹3.57 Cr | ₹3.03 Cr | ₹2.88 Cr | ₹3.31 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹173 Cr | ₹104 Cr | ₹79 Cr | ₹62 Cr | ₹62 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-6.16 Cr | ₹-1.86 Cr | ₹-3.39 Cr | ₹0.07 Cr | ₹-3.96 Cr |
Raw Material Consumed | ₹141 Cr | ₹75 Cr | ₹58 Cr | ₹41 Cr | ₹47 Cr |
Opening Raw Materials | ₹6.72 Cr | ₹2.60 Cr | ₹1.13 Cr | ₹1.24 Cr | ₹3.08 Cr |
Purchases Raw Materials | ₹56 Cr | ₹39 Cr | ₹26 Cr | ₹22 Cr | ₹22 Cr |
Closing Raw Materials | ₹8.09 Cr | ₹6.72 Cr | ₹2.60 Cr | ₹1.13 Cr | ₹1.24 Cr |
Other Direct Purchases / Brought in cost | ₹87 Cr | ₹41 Cr | ₹33 Cr | ₹19 Cr | ₹24 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.30 Cr | ₹0.80 Cr | ₹0.62 Cr | ₹0.45 Cr | ₹0.35 Cr |
Electricity & Power | ₹1.30 Cr | ₹0.80 Cr | ₹0.62 Cr | ₹0.45 Cr | ₹0.35 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3.88 Cr | ₹1.97 Cr | ₹2.05 Cr | ₹1.04 Cr | ₹1.03 Cr |
Salaries, Wages & Bonus | ₹3.60 Cr | ₹1.82 Cr | ₹1.87 Cr | ₹0.99 Cr | ₹0.96 Cr |
Contributions to EPF & Pension Funds | - | - | - | - | - |
Workmen and Staff Welfare Expenses | ₹0.22 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.05 Cr | ₹0.07 Cr |
Other Employees Cost | ₹0.06 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹17 Cr | ₹14 Cr | ₹9.42 Cr | ₹8.89 Cr | ₹9.15 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹13 Cr | ₹12 Cr | ₹7.72 Cr | ₹5.76 Cr | ₹5.47 Cr |
Repairs and Maintenance | ₹0.30 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.74 Cr | ₹0.71 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹3.26 Cr | ₹2.21 Cr | ₹1.39 Cr | ₹2.38 Cr | ₹2.97 Cr |
General and Administration Expenses | ₹3.08 Cr | ₹2.23 Cr | ₹3.23 Cr | ₹2.69 Cr | ₹2.25 Cr |
Rent , Rates & Taxes | ₹0.12 Cr | ₹0.10 Cr | ₹0.75 Cr | ₹0.65 Cr | ₹0.37 Cr |
Insurance | ₹0.08 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.01 Cr | ₹0.01 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.33 Cr | ₹0.37 Cr | ₹0.12 Cr | ₹0.06 Cr | ₹0.33 Cr |
Traveling and conveyance | ₹0.53 Cr | ₹0.19 Cr | ₹0.88 Cr | ₹0.53 Cr | ₹0.37 Cr |
Other Administration | ₹2.48 Cr | ₹1.52 Cr | ₹2.10 Cr | ₹1.87 Cr | ₹1.51 Cr |
Selling and Distribution Expenses | ₹4.32 Cr | ₹2.43 Cr | ₹2.54 Cr | ₹1.86 Cr | ₹1.79 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.18 Cr | ₹0.28 Cr | ₹0.46 Cr | ₹0.21 Cr | ₹0.47 Cr |
Bad debts /advances written off | - | - | ₹0.03 Cr | ₹0.15 Cr | - |
Provision for doubtful debts | - | - | ₹0.01 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.18 Cr | ₹0.28 Cr | ₹0.42 Cr | ₹0.06 Cr | ₹0.47 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹165 Cr | ₹95 Cr | ₹73 Cr | ₹56 Cr | ₹58 Cr |
Operating Profit (Excl OI) | ₹8.65 Cr | ₹8.33 Cr | ₹5.93 Cr | ₹5.23 Cr | ₹4.00 Cr |
Other Income | ₹2.19 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.17 Cr |
Interest Received | ₹0.10 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.09 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.17 Cr | - | - | - | - |
Foreign Exchange Gains | ₹1.51 Cr | ₹0.02 Cr | - | - | - |
Others | ₹0.41 Cr | ₹0.02 Cr | ₹0.03 Cr | - | ₹0.08 Cr |
Operating Profit | ₹11 Cr | ₹8.51 Cr | ₹6.09 Cr | ₹5.31 Cr | ₹4.17 Cr |
Interest | ₹4.02 Cr | ₹2.73 Cr | ₹1.79 Cr | ₹1.70 Cr | ₹2.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.54 Cr | ₹1.53 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.57 Cr | ₹0.34 Cr | ₹0.20 Cr | ₹0.27 Cr | ₹0.23 Cr |
Other Interest | ₹1.91 Cr | ₹0.85 Cr | ₹1.59 Cr | ₹1.43 Cr | ₹1.83 Cr |
PBDT | ₹6.83 Cr | ₹5.78 Cr | ₹4.30 Cr | ₹3.61 Cr | ₹2.12 Cr |
Depreciation | ₹2.24 Cr | ₹1.69 Cr | ₹0.94 Cr | ₹0.67 Cr | ₹0.58 Cr |
Profit Before Taxation & Exceptional Items | ₹4.59 Cr | ₹4.09 Cr | ₹3.36 Cr | ₹2.93 Cr | ₹1.54 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹4.59 Cr | ₹4.09 Cr | ₹3.36 Cr | ₹2.93 Cr | ₹1.54 Cr |
Provision for Tax | ₹1.14 Cr | ₹1.16 Cr | ₹0.90 Cr | ₹0.86 Cr | ₹0.42 Cr |
Current Income Tax | ₹1.20 Cr | ₹1.24 Cr | ₹0.89 Cr | ₹0.87 Cr | ₹0.52 Cr |
Deferred Tax | ₹-0.06 Cr | ₹-0.07 Cr | ₹0.01 Cr | ₹-0.02 Cr | ₹0.04 Cr |
Other taxes | - | ₹-0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹-0.14 Cr |
Profit After Tax | ₹3.45 Cr | ₹2.93 Cr | ₹2.45 Cr | ₹2.07 Cr | ₹1.12 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3.45 Cr | ₹2.93 Cr | ₹2.45 Cr | ₹2.07 Cr | ₹1.12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹11 Cr | ₹9.18 Cr | ₹6.91 Cr | ₹3.50 Cr | ₹2.38 Cr |
Appropriations | ₹15 Cr | ₹12 Cr | ₹9.36 Cr | ₹5.57 Cr | ₹3.50 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.28 Cr | ₹0.62 Cr | ₹0.30 Cr | ₹-1.34 Cr | - |
Equity Dividend % | ₹12.00 | ₹10.00 | ₹15.00 | ₹5.00 | - |
Earnings Per Share | ₹3.43 | ₹2.92 | ₹4.88 | ₹4.12 | ₹2.88 |
Adjusted EPS | ₹3.43 | ₹2.92 | ₹2.44 | ₹2.06 | ₹1.44 |
Compare Income Statement of peers of TEMBO GLOBAL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TEMBO GLOBAL INDUSTRIES | ₹269.5 Cr | -5.3% | -4.8% | 64.4% | Stock Analytics | |
BHARAT ELECTRONICS | ₹170,427.0 Cr | 7.5% | -3% | 111.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹88,601.1 Cr | 9.6% | 4.3% | 215.2% | Stock Analytics | |
THERMAX | ₹57,369.0 Cr | 14% | 9.6% | 71% | Stock Analytics | |
TRIVENI TURBINE | ₹17,041.4 Cr | 10.1% | 17.5% | 70.4% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹12,815.6 Cr | 2.3% | -9.3% | 127.1% | Stock Analytics |
TEMBO GLOBAL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TEMBO GLOBAL INDUSTRIES | -5.3% |
-4.8% |
64.4% |
SENSEX | -2.6% |
-0% |
21% |
You may also like the below Video Courses