Profit & Loss

DELTA MANUFACTURING LTD.

NSE : DELTAMAGNTBSE : 504286ISIN CODE : INE393A01011Industry : Electric EquipmentHouse : Piramal Ajay
BSE101.552.5 (+2.52 %)
PREV CLOSE ( ) 99.05
OPEN PRICE ( ) 95.80
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 3978
TODAY'S LOW / HIGH ( )95.80 102.00
52 WK LOW / HIGH ( )71.15 132.12
NSE101.452.5 (+2.53 %)
PREV CLOSE( ) 98.95
OPEN PRICE ( ) 98.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 30979
TODAY'S LOW / HIGH( ) 95.45 102.10
52 WK LOW / HIGH ( )71.1 132.75
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
796.34
879.68
704.97
1240.22
1007.08
     Sales
795.19
872.66
698.46
1239.55
1000.02
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
1.16
7.02
6.51
0.67
7.06
Less: Excise Duty
Net Sales
796.34
879.68
704.97
1240.22
1007.08
EXPENDITURE :
Increase/Decrease in Stock
-17.26
12.25
0.04
-20.56
-19.41
Raw Material Consumed
301.17
341.17
251.36
569.35
398.94
     Opening Raw Materials
79.66
50.92
51.33
39.03
25.08
     Purchases Raw Materials
280.19
359.22
241.96
284.64
217.28
     Closing Raw Materials
67.40
79.66
50.92
51.33
39.03
     Other Direct Purchases / Brought in cost
8.72
10.69
9.00
297.00
195.61
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
123.13
111.25
94.07
132.57
105.20
     Electricity & Power
123.13
111.25
94.07
132.57
105.20
     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
297.77
262.93
225.04
348.62
267.91
     Salaries, Wages & Bonus
271.61
242.28
201.19
315.32
240.18
     Contributions to EPF & Pension Funds
12.69
11.77
11.14
21.95
17.10
     Workmen and Staff Welfare Expenses
5.53
5.31
4.14
5.32
4.95
     Other Employees Cost
7.95
3.58
8.58
6.03
5.68
Other Manufacturing Expenses
80.57
84.89
73.94
112.62
113.92
     Sub-contracted / Out sourced services
     Processing Charges
2.27
3.32
4.63
14.35
18.26
     Repairs and Maintenance
13.11
10.72
8.89
17.62
15.83
     Packing Material Consumed
     Other Mfg Exp
65.19
70.85
60.42
80.65
79.83
General and Administration Expenses
30.58
50.61
23.66
42.38
38.29
     Rent , Rates & Taxes
4.34
29.13
8.39
11.95
13.64
     Insurance
1.89
1.73
2.02
4.69
3.80
     Printing and stationery
     Professional and legal fees
12.39
10.76
6.60
6.91
6.78
     Traveling and conveyance
11.61
8.66
6.36
16.28
11.84
     Other Administration
0.35
0.32
0.29
2.56
2.24
Selling and Distribution Expenses
28.29
28.57
28.82
37.86
30.15
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
6.99
6.24
5.55
7.22
3.92
     Freight and Forwarding
19.09
20.39
21.57
22.18
20.35
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
2.20
1.95
1.70
8.46
5.88
Miscellaneous Expenses
10.13
22.85
13.96
19.05
26.76
     Bad debts /advances written off
     Provision for doubtful debts
2.53
17.35
9.00
2.57
5.97
     Losson disposal of fixed assets(net)
0.01
0.04
     Losson foreign exchange fluctuations
2.35
2.36
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
5.25
5.50
4.96
16.46
18.40
Less: Expenses Capitalised
Total Expenditure
854.39
914.52
710.90
1241.88
961.78
Operating Profit (Excl OI)
-58.04
-34.84
-5.93
-1.66
45.30
Other Income
16.91
9.18
3.34
9.07
4.83
     Interest Received
1.91
0.82
0.80
1.73
1.43
     Dividend Received
     Profit on sale of Fixed Assets
0.25
3.76
0.02
0.20
     Profits on sale of Investments
3.31
1.20
     Provision Written Back
6.74
1.67
0.03
1.51
0.68
     Foreign Exchange Gains
0.55
0.21
     Others
4.71
1.75
2.49
5.27
2.31
Operating Profit
-41.13
-25.66
-2.59
7.40
50.13
Interest
37.94
44.48
64.39
61.16
46.44
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
2.09
3.92
1.77
4.11
2.90
     Other Interest
35.85
40.56
62.62
57.06
43.54
PBDT
-79.07
-70.14
-66.97
-53.76
3.69
Depreciation
48.46
42.22
50.34
66.47
39.75
Profit Before Taxation & Exceptional Items
-127.53
-112.36
-117.31
-120.23
-36.06
Exceptional Income / Expenses
-20.91
256.67
Profit Before Tax
-148.44
144.31
-117.31
-120.23
-36.06
Provision for Tax
21.38
28.47
-30.25
2.84
-2.74
     Current Income Tax
2.81
     Deferred Tax
21.38
28.47
-30.27
1.79
-5.23
     Other taxes
0.00
0.00
0.02
1.05
-0.32
Profit After Tax
-169.82
115.84
-87.06
-123.07
-33.33
Extra items
2.44
76.90
19.92
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
-167.38
192.74
-67.15
-123.07
-33.33
Adjustments to PAT
Profit Balance B/F
53.22
-131.07
-71.52
41.91
1.94
Appropriations
-114.16
61.67
-138.66
-81.16
-31.39
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
9.42
8.45
-7.60
-9.65
-73.30
Equity Dividend %
Earnings Per Share
-15.43
17.76
-6.19
-11.34
-5.15
Adjusted EPS
-15.43
17.76
-6.19
-11.34
-5.15

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.