Profit Loss Account | Dalmia Bharat Sugar And Industries Ltd. | R Wadiwala Securities Pvt Ltd

DALMIA BHARAT SUGAR AND INDUSTRIES LTD.

NSE : DALMIASUGBSE : 500097ISIN CODE : INE495A01022Industry : SugarHouse : Dalmia Bharat
BSE297.70-8.4 (-2.74 %)
PREV CLOSE (Rs.) 306.10
OPEN PRICE (Rs.) 306.05
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 9423
TODAY'S LOW / HIGH (Rs.)297.00 307.00
52 WK LOW / HIGH (Rs.)280 464
NSE297.65-7.9 (-2.59 %)
PREV CLOSE( Rs. ) 305.55
OPEN PRICE (Rs.) 304.80
BID PRICE (QTY) 297.65 (87)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 80118
TODAY'S LOW / HIGH(Rs.) 296.85 307.85
52 WK LOW / HIGH (Rs.)278.6 464.9

Profit & Loss

Select year
Particulars
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
  
Gross Sales
28993.70
32520.80
30206.50
26855.60
21108.00
     Sales
27844.50
31237.00
28105.20
23538.90
18765.20
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
23.10
23.70
11.10
5.10
24.30
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
1126.10
1260.10
2090.20
3311.60
2318.50
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
28993.70
32520.80
30182.50
26855.60
21108.00
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-6690.30
2287.70
1882.80
-451.70
-2244.90
Raw Material Consumed
26351.00
20936.40
19449.60
18738.00
16314.70
     Opening Raw Materials
990.80
764.60
294.40
300.20
159.70
     Purchases Raw Materials
27034.00
21162.60
19748.80
18732.20
16455.20
     Closing Raw Materials
1673.80
990.80
764.60
294.40
300.20
     Other Direct Purchases / Brought in cost
NA
NA
171.00
NA
NA
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
319.90
333.90
307.00
342.50
542.10
     Electricity & Power
319.90
333.90
307.00
342.50
542.10
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
2015.30
1872.30
1756.30
1429.60
1336.40
     Salaries, Wages & Bonus
1809.00
1702.50
1592.20
1288.90
1178.10
     Contributions to EPF & Pension Funds
136.90
125.10
123.00
114.20
110.20
     Workmen and Staff Welfare Expenses
71.30
49.80
45.40
26.50
49.30
     Other Employees Cost
-1.90
-5.10
-4.30
0.00
-1.20
Other Manufacturing Expenses
1560.50
1169.20
970.10
846.70
818.10
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
849.60
572.00
445.60
383.00
464.40
     Packing Material Consumed
262.40
197.10
215.90
246.60
162.10
     Other Mfg Exp
448.50
400.10
308.60
217.10
191.60
General and Administration Expenses
690.00
545.20
330.80
278.20
215.90
     Rent , Rates & Taxes
230.40
85.10
79.20
85.60
57.80
     Insurance
63.00
61.30
48.50
38.70
12.90
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
89.90
82.80
NA
NA
NA
     Traveling and conveyance
18.80
13.20
13.00
3.80
15.30
     Other Administration
287.90
302.80
190.10
150.10
129.90
Selling and Distribution Expenses
462.70
848.50
832.50
487.80
394.90
     Advertisement & Sales Promotion
5.50
2.70
29.60
2.10
2.90
     Sales Commissions & Incentives
NA
NA
23.20
31.50
24.10
     Freight and Forwarding
354.20
756.10
589.30
362.20
291.70
     Handling and Clearing Charges
102.10
89.00
0.00
0.00
0.00
     Other Selling Expenses
0.90
0.70
190.40
92.00
76.20
Miscellaneous Expenses
166.10
162.30
394.70
459.70
364.60
     Bad debts /advances written off
1.10
2.90
0.60
1.30
1.10
     Provision for doubtful debts
4.20
NA
NA
0.40
NA
     Losson disposal of fixed assets(net)
4.30
0.60
30.10
1.20
12.50
     Losson foreign exchange fluctuations
2.30
71.80
NA
103.20
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
154.20
87.00
364.00
353.60
351.00
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
24875.20
28155.50
25923.80
22130.80
17741.80
Operating Profit (Excl OI)
4118.50
4365.30
4258.70
4724.80
3366.20
Other Income
1286.10
755.80
857.60
539.20
564.60
     Interest Received
207.60
127.80
19.90
94.40
21.30
     Dividend Received
28.80
28.80
17.40
NA
13.10
     Profit on sale of Fixed Assets
393.30
2.30
NA
NA
NA
     Profits on sale of Investments
45.70
51.40
51.50
126.70
7.70
     Provision Written Back
242.80
229.20
582.00
21.70
NA
     Foreign Exchange Gains
0.20
NA
3.80
NA
20.10
     Others
367.70
316.30
183.00
296.40
502.40
Operating Profit
5404.60
5121.10
5116.30
5264.00
3930.80
Interest
500.90
376.80
348.20
618.60
883.80
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
491.90
368.80
339.20
589.80
842.10
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
13.60
18.80
17.40
28.40
44.90
     Other Interest
-4.60
-10.80
-8.40
0.40
-3.20
PBDT
4903.70
4744.30
4768.10
4645.40
3047.00
Depreciation
1269.60
1212.50
947.10
955.30
572.30
Profit Before Taxation & Exceptional Items
3634.10
3531.80
3821.00
3690.10
2474.70
Exceptional Income / Expenses
NA
NA
NA
NA
NA
Profit Before Tax
3634.10
3531.80
3821.00
3690.10
2474.70
Provision for Tax
909.40
1048.60
847.60
979.70
542.80
     Current Income Tax
936.10
941.20
985.50
1018.50
478.30
     Deferred Tax
-26.70
107.40
-137.90
-38.80
64.50
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
2724.70
2483.20
2973.40
2710.40
1931.90
Extra items
0.00
17.50
-16.10
-7.00
0.00
Minority Interest
NA
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
2724.70
2500.70
2957.30
2703.40
1931.90
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
21782.50
19605.60
17137.30
14433.90
12853.30
Appropriations
24507.20
22106.30
20094.60
17137.30
14785.20
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
33.30
     Other Appropriation
81.00
81.00
242.70
NA
156.10
Equity Dividend %
250.00
200.00
200.00
150.00
100.00
Earnings Per Share
33.66
30.89
36.53
33.40
23.87
Adjusted EPS
33.66
30.89
36.53
33.40
23.87