Profit & Loss

KHODAY INDIA LTD.

NSE : NABSE : 507435ISIN CODE : INE687B01014Industry : Breweries & DistilleriesHouse : Khoday
BSE116.250 (0 %)
PREV CLOSE ( ) 116.25
OPEN PRICE ( ) 105.55
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 9131
TODAY'S LOW / HIGH ( )105.55 116.65
52 WK LOW / HIGH ( ) 66124.25
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2017
Mar 2016
Mar 2015
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
5169.03
5646.62
5168.98
3466.09
3415.25
     Sales
5131.04
5207.59
5168.98
3462.94
3004.76
     Job Work/ Contract Receipts
0.84
406.92
     Processing Charges / Service Income
407.88
2.31
3.58
     Revenue from property development
     Other Operational Income
37.99
31.15
0.00
0.00
0.00
Less: Excise Duty
3692.30
3642.63
3574.41
2226.00
1767.51
Net Sales
1476.73
2003.98
1594.57
1240.09
1647.74
EXPENDITURE :
Increase/Decrease in Stock
125.70
225.78
39.02
-42.57
-104.52
Raw Material Consumed
642.99
697.18
756.37
534.38
528.98
     Opening Raw Materials
140.49
132.84
110.86
104.20
116.42
     Purchases Raw Materials
643.39
704.83
778.35
547.25
516.75
     Closing Raw Materials
140.89
140.49
132.84
117.07
104.20
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
43.30
55.39
110.65
63.92
96.29
     Electricity & Power
43.30
55.39
110.65
63.92
96.29
     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
185.80
188.02
177.66
144.28
143.00
     Salaries, Wages & Bonus
154.45
156.16
146.37
122.32
121.44
     Contributions to EPF & Pension Funds
9.79
8.95
8.38
7.30
6.87
     Workmen and Staff Welfare Expenses
21.55
22.91
22.91
14.66
14.69
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
182.16
204.78
183.39
143.69
167.91
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
31.94
32.06
29.94
14.23
18.27
     Packing Material Consumed
     Other Mfg Exp
150.22
172.72
153.45
129.45
149.64
General and Administration Expenses
195.58
210.43
205.90
183.80
164.11
     Rent , Rates & Taxes
59.74
61.70
67.56
48.67
53.46
     Insurance
2.36
1.97
1.27
1.32
2.48
     Printing and stationery
2.49
2.54
2.74
2.65
3.62
     Professional and legal fees
54.92
75.34
64.45
48.74
42.75
     Traveling and conveyance
22.44
30.53
25.75
41.40
32.31
     Other Administration
53.63
38.36
44.12
41.01
29.48
Selling and Distribution Expenses
77.48
103.87
91.06
112.56
137.43
     Advertisement & Sales Promotion
58.74
64.77
68.67
63.46
83.76
     Sales Commissions & Incentives
18.74
39.10
22.39
49.10
53.67
     Freight and Forwarding
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
7.45
35.68
21.41
19.67
64.81
     Bad debts /advances written off
1.11
27.36
0.84
0.17
19.09
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
0.00
     Losson foreign exchange fluctuations
0.14
0.35
0.08
2.24
0.55
     Losson sale of non-trade current investments
0.98
1.03
0.92
     Other Miscellaneous Expenses
5.22
6.94
19.57
17.26
45.18
Less: Expenses Capitalised
Total Expenditure
1460.45
1721.13
1585.45
1159.72
1198.00
Operating Profit (Excl OI)
16.29
282.85
9.12
80.36
449.74
Other Income
39.74
27.13
5.57
5.80
17.62
     Interest Received
25.03
16.43
1.05
1.07
1.01
     Dividend Received
0.06
0.06
0.05
0.03
0.03
     Profit on sale of Fixed Assets
0.50
     Profits on sale of Investments
     Provision Written Back
12.36
9.31
3.45
1.38
8.21
     Foreign Exchange Gains
     Others
2.28
1.33
1.01
3.33
7.88
Operating Profit
56.03
309.98
14.68
86.17
467.36
Interest
74.92
201.79
212.77
249.95
225.14
     InterestonDebenture / Bonds
     Interest on Term Loan
12.44
47.92
56.64
52.16
47.99
     Intereston Fixed deposits
     Bank Charges etc
3.33
2.41
3.28
5.48
5.02
     Other Interest
59.15
151.45
152.84
192.31
172.13
PBDT
-18.90
108.20
-198.08
-163.78
242.22
Depreciation
67.36
76.27
114.78
49.19
49.63
Profit Before Taxation & Exceptional Items
-86.26
31.92
-312.86
-212.97
192.59
Exceptional Income / Expenses
-25.67
-15.61
Profit Before Tax
-86.26
31.92
-338.53
-228.58
192.59
Provision for Tax
0.15
0.10
34.30
     Current Income Tax
34.30
     Deferred Tax
     Other taxes
0.15
0.10
0.00
0.00
0.00
Profit After Tax
-86.41
31.82
-338.53
-228.58
158.29
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
-86.41
31.82
-338.53
-228.58
158.29
Adjustments to PAT
-0.42
-2.69
-0.30
Profit Balance B/F
-431.89
-463.71
-124.76
72.20
-85.79
Appropriations
-518.29
-431.89
-463.71
-159.08
72.20
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
Equity Dividend %
Earnings Per Share
-2.57
0.95
-10.06
-6.08
4.21
Adjusted EPS
-2.57
0.95
-10.06
-6.08
4.21

© 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.