Profit Loss Account | Kalpataru Projects International Ltd. | R Wadiwala Securities Pvt Ltd

KALPATARU PROJECTS INTERNATIONAL LTD.

NSE : KPILBSE : 522287ISIN CODE : INE220B01022Industry : Engineering - ConstructionHouse : Kalpataru
BSE1196.105.05 (+0.42 %)
PREV CLOSE (Rs.) 1191.05
OPEN PRICE (Rs.) 1209.90
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 13601
TODAY'S LOW / HIGH (Rs.)1183.05 1209.90
52 WK LOW / HIGH (Rs.)770.05 1449.15
NSE1196.005.8 (+0.49 %)
PREV CLOSE( Rs. ) 1190.20
OPEN PRICE (Rs.) 1195.10
BID PRICE (QTY) 1196.00 (121)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 89395
TODAY'S LOW / HIGH(Rs.) 1182.30 1200.50
52 WK LOW / HIGH (Rs.)786.3 1449

Profit & Loss

Select year
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
223157.80
196264.30
163614.40
147773.80
129494.40
     Sales
3114.20
3319.20
8531.30
7172.50
5516.40
     Job Work/ Contract Receipts
214416.40
187784.20
150603.10
136178.30
118531.10
     Processing Charges / Service Income
3529.60
3488.80
3004.20
2854.50
4393.50
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
2097.60
1672.10
1475.80
1568.50
1053.40
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
223157.80
196264.30
163614.40
147773.80
129494.40
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-37.20
177.10
-134.60
246.60
139.00
Raw Material Consumed
85845.10
81873.90
69837.70
64213.40
47450.10
     Opening Raw Materials
3086.60
1733.20
2002.10
2079.50
2582.70
     Purchases Raw Materials
85637.30
83227.30
69568.80
64136.00
46946.90
     Closing Raw Materials
2878.80
3086.60
1733.20
2002.10
2079.50
     Other Direct Purchases / Brought in cost
NA
NA
NA
NA
NA
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
3237.50
3242.30
2522.80
1604.10
1339.30
     Electricity & Power
3237.50
3242.30
2522.80
1604.10
1339.30
     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
21134.70
17176.30
14468.80
12990.80
10413.60
     Salaries, Wages & Bonus
17584.30
14395.20
11940.80
10876.60
9460.00
     Contributions to EPF & Pension Funds
2503.50
1851.30
1599.80
1301.40
726.50
     Workmen and Staff Welfare Expenses
1046.90
929.80
928.20
812.80
227.10
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
75873.80
58549.70
49590.20
43753.40
43074.80
     Sub-contracted / Out sourced services
57228.00
44851.70
40806.50
35962.80
33348.60
     Processing Charges
735.20
521.10
408.10
520.10
707.50
     Repairs and Maintenance
234.80
189.00
192.80
213.10
341.30
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
17675.80
12987.90
8182.80
7057.40
8677.40
General and Administration Expenses
12099.40
10091.40
8082.00
4196.00
3940.50
     Rent , Rates & Taxes
2141.90
1845.20
1467.10
1406.40
1602.10
     Insurance
987.50
858.10
592.10
670.30
645.50
     Printing and stationery
150.60
150.50
98.40
95.80
108.30
     Professional and legal fees
1899.40
1796.00
1708.00
1132.40
900.10
     Traveling and conveyance
1740.90
1275.70
1221.80
737.70
541.40
     Other Administration
5179.10
4165.90
2994.60
153.40
143.10
Selling and Distribution Expenses
2539.40
3509.70
2930.70
5343.40
5741.30
     Advertisement & Sales Promotion
NA
NA
NA
NA
NA
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
2539.40
3509.70
2930.70
5138.20
5162.90
     Handling and Clearing Charges
0.00
0.00
0.00
205.20
578.40
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
2291.40
3521.50
1590.70
2902.20
1459.50
     Bad debts /advances written off
NA
NA
NA
NA
87.40
     Provision for doubtful debts
328.40
817.00
NA
392.60
267.70
     Losson disposal of fixed assets(net)
NA
21.30
66.50
NA
NA
     Losson foreign exchange fluctuations
NA
973.40
50.20
NA
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
1963.00
1709.80
1474.00
2509.60
1104.40
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
202984.10
178141.90
148888.30
135249.90
113558.10
Operating Profit (Excl OI)
20173.70
18122.40
14726.10
12523.90
15936.30
Other Income
763.30
661.20
910.50
1517.50
856.00
     Interest Received
433.40
578.00
340.50
352.80
301.30
     Dividend Received
NA
NA
0.80
1.00
163.20
     Profit on sale of Fixed Assets
89.20
NA
NA
186.10
85.00
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
2.30
9.30
108.40
216.70
44.00
     Foreign Exchange Gains
138.50
NA
NA
628.30
185.80
     Others
99.90
73.90
460.80
132.60
76.70
Operating Profit
20937.00
18783.60
15636.60
14041.40
16792.30
Interest
7736.30
7038.80
6211.70
5219.90
5379.60
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
2221.10
2052.90
1726.40
1349.90
1035.30
     Other Interest
5515.20
4985.90
4485.30
3870.00
4344.30
PBDT
13200.70
11744.80
9424.90
8821.50
11412.70
Depreciation
4972.70
4732.90
3917.50
3507.80
3734.50
Profit Before Taxation & Exceptional Items
8228.00
7011.90
5507.40
5313.70
7678.20
Exceptional Income / Expenses
NA
NA
907.80
1849.30
2096.40
Profit Before Tax
8228.00
7011.90
6415.20
6964.10
9452.50
Provision for Tax
2555.30
1852.90
2065.00
1613.50
2832.10
     Current Income Tax
3122.50
2234.00
2656.40
1915.90
3032.40
     Deferred Tax
-567.20
-381.10
-591.40
-302.40
-200.30
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
5672.70
5159.00
4350.20
5350.60
6620.40
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
184.30
-62.90
57.30
52.40
89.80
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
5857.00
5096.10
4407.50
5403.00
6710.20
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
37007.50
33029.70
29692.00
24735.50
19433.50
Appropriations
42864.50
38125.80
34099.50
30138.50
26143.70
     General Reserves
100.00
100.00
NA
100.00
122.50
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
1299.60
1015.70
967.70
344.50
6.30
Equity Dividend %
450.00
400.00
350.00
325.00
500.00
Earnings Per Share
34.29
31.37
27.13
36.29
45.07
Adjusted EPS
34.29
31.37
27.13
36.29
45.07