Profit & Loss

CIE AUTOMOTIVE INDIA LTD.

NSE : CIEINDIABSE : 532756ISIN CODE : INE536H01010Industry : ForgingsHouse : Mahindra & Mahindra - MNC
BSE461.057.95 (+1.75 %)
PREV CLOSE ( ) 453.10
OPEN PRICE ( ) 455.35
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 35123
TODAY'S LOW / HIGH ( )452.25 466.00
52 WK LOW / HIGH ( )332.2 578.1
NSE461.808.75 (+1.93 %)
PREV CLOSE( ) 453.05
OPEN PRICE ( ) 455.90
BID PRICE (QTY) 461.80 (238)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 515443
TODAY'S LOW / HIGH( ) 452.75 467.00
52 WK LOW / HIGH ( )332.1 579.75
Select year
( in Million)
Particulars
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
INCOME :
  
  
  
  
  
Gross Sales
87530.00
67651.00
60501.00
79078.00
80315.00
     Sales
82283.00
64085.00
58181.00
75660.00
76485.00
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
5247.00
3566.00
2320.00
3418.00
3830.00
Less: Excise Duty
Net Sales
87530.00
67651.00
60501.00
79078.00
80315.00
EXPENDITURE :
Increase/Decrease in Stock
-847.00
-1848.00
1272.00
896.00
-1421.00
Raw Material Consumed
48607.00
35194.00
26791.00
36590.00
37737.00
     Opening Raw Materials
3687.00
2493.00
2206.00
3916.00
1798.00
     Purchases Raw Materials
48356.00
36388.00
27078.00
34880.00
39855.00
     Closing Raw Materials
3436.00
3687.00
2493.00
2206.00
3916.00
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
4769.00
3729.00
3380.00
3905.00
3709.00
     Electricity & Power
4769.00
3729.00
3380.00
3905.00
3709.00
     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
9022.00
9263.00
12618.00
13080.00
13297.00
     Salaries, Wages & Bonus
7343.00
7741.00
10524.00
10764.00
11056.00
     Contributions to EPF & Pension Funds
149.00
246.00
236.00
345.00
216.00
     Workmen and Staff Welfare Expenses
1449.00
1255.00
1858.00
1971.00
2025.00
     Other Employees Cost
81.00
21.00
0.00
0.00
0.00
Other Manufacturing Expenses
10694.00
8023.00
8380.00
10295.00
12073.00
     Sub-contracted / Out sourced services
5438.00
3428.00
3896.00
5259.00
6257.00
     Processing Charges
     Repairs and Maintenance
1532.00
1346.00
1964.00
1946.00
2186.00
     Packing Material Consumed
     Other Mfg Exp
3724.00
3249.00
2520.00
3090.00
3630.00
General and Administration Expenses
2183.00
2916.00
2970.00
4616.00
4379.00
     Rent , Rates & Taxes
     Insurance
385.00
308.00
     Printing and stationery
     Professional and legal fees
322.00
349.00
     Traveling and conveyance
146.00
53.00
     Other Administration
1330.00
2206.00
2970.00
4616.00
4379.00
Selling and Distribution Expenses
1323.00
897.00
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
     Freight and Forwarding
1323.00
897.00
     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
60.00
60.00
74.00
18.00
31.00
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
60.00
60.00
74.00
18.00
31.00
Less: Expenses Capitalised
Total Expenditure
75811.00
58234.00
55485.00
69400.00
69805.00
Operating Profit (Excl OI)
11719.00
9417.00
5016.00
9678.00
10510.00
Other Income
583.00
468.00
549.00
331.00
387.00
     Interest Received
130.00
38.00
59.00
57.00
98.00
     Dividend Received
28.00
24.00
46.00
183.00
47.00
     Profit on sale of Fixed Assets
14.00
26.00
185.00
32.00
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
     Others
411.00
380.00
259.00
91.00
210.00
Operating Profit
12302.00
9885.00
5565.00
10009.00
10897.00
Interest
227.00
348.00
548.00
523.00
502.00
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
3.00
17.00
25.00
54.00
61.00
     Other Interest
224.00
331.00
523.00
469.00
441.00
PBDT
12075.00
9537.00
5017.00
9486.00
10395.00
Depreciation
2962.00
2733.00
3064.00
3161.00
2867.00
Profit Before Taxation & Exceptional Items
9113.00
6804.00
1953.00
6325.00
7528.00
Exceptional Income / Expenses
379.00
-128.00
-46.00
Profit Before Tax
9514.00
6688.00
1953.00
6279.00
7528.00
Provision for Tax
2401.00
2730.00
887.00
2741.00
2043.00
     Current Income Tax
2190.00
1727.00
457.00
710.00
1899.00
     Deferred Tax
211.00
1296.00
430.00
2031.00
144.00
     Other taxes
0.00
-293.00
0.00
0.00
0.00
Profit After Tax
7113.00
3958.00
1066.00
3538.00
5485.00
Extra items
-8475.00
-29.00
-2.00
0.00
-504.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
-1362.00
3929.00
1064.00
3538.00
4981.00
Adjustments to PAT
Profit Balance B/F
16796.00
12867.00
11803.00
8252.00
3307.00
Appropriations
15434.00
16796.00
12867.00
11790.00
8288.00
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
948.00
209.00
36.00
Equity Dividend %
25.00
25.00
Earnings Per Share
-3.59
10.36
2.81
9.34
13.15
Adjusted EPS
-3.59
10.36
2.81
9.34
13.15

© 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.