Profit & Loss

MODIPON LTD.

NSE : NABSE : 503776ISIN CODE : INE170C01019Industry : MiscellaneousHouse : Modi Kedarnath
BSE40.740.21 (+0.52 %)
PREV CLOSE ( ) 40.53
OPEN PRICE ( ) 40.35
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 392
TODAY'S LOW / HIGH ( )37.40 40.99
52 WK LOW / HIGH ( ) 29.4550
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2006
Mar 2005
Mar 2004
Mar 2003
INCOME :
  
  
  
  
Gross Sales
4901.89
5499.99
4544.13
4259.83
     Sales
4880.77
5476.94
4535.03
4255.27
     Job Work/ Contract Receipts
     Processing Charges / Service Income
21.12
23.05
9.10
4.56
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
0.00
Less: Excise Duty
608.72
655.01
539.41
546.77
Net Sales
4293.17
4844.98
4004.72
3713.06
EXPENDITURE :
Increase/Decrease in Stock
40.34
-190.14
64.42
99.09
Raw Material Consumed
2266.33
2657.94
1896.79
1709.31
     Opening Raw Materials
241.85
83.15
83.88
51.67
     Purchases Raw Materials
2070.80
2706.67
1810.25
1673.41
     Closing Raw Materials
143.37
241.85
83.15
83.88
     Other Direct Purchases / Brought in cost
97.06
109.97
85.81
68.11
     Other raw material cost
0.00
0.00
0.00
0.00
Power & Fuel Cost
318.24
334.76
285.50
358.23
     Electricity & Power
318.24
334.76
285.50
358.23
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
Employee Cost
350.13
365.53
326.96
364.05
     Salaries, Wages & Bonus
277.11
270.26
247.80
290.08
     Contributions to EPF & Pension Funds
29.12
30.48
26.45
27.73
     Workmen and Staff Welfare Expenses
31.26
27.94
27.90
31.66
     Other Employees Cost
12.63
36.86
24.81
14.59
Other Manufacturing Expenses
368.98
476.05
386.28
370.53
     Sub-contracted / Out sourced services
     Processing Charges
63.47
73.14
58.50
50.15
     Repairs and Maintenance
64.61
114.24
91.09
96.68
     Packing Material Consumed
     Other Mfg Exp
240.90
288.68
236.69
223.71
General and Administration Expenses
414.20
376.94
343.72
329.05
     Rent , Rates & Taxes
23.51
30.04
28.72
22.28
     Insurance
31.03
24.86
25.72
20.40
     Printing and stationery
     Professional and legal fees
     Traveling and conveyance
51.29
61.40
67.79
48.53
     Other Administration
308.37
260.65
221.49
237.85
Selling and Distribution Expenses
612.65
624.74
451.87
370.05
     Advertisement & Sales Promotion
183.31
200.48
127.13
72.72
     Sales Commissions & Incentives
63.48
76.86
57.87
56.30
     Freight and Forwarding
100.78
117.74
86.09
69.91
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
     Other Selling Expenses
265.09
229.67
180.79
171.12
Miscellaneous Expenses
18.09
27.48
23.42
18.29
     Bad debts /advances written off
0.71
0.02
0.05
0.03
     Provision for doubtful debts
8.59
17.56
10.71
13.02
     Losson disposal of fixed assets(net)
4.45
1.44
1.08
1.55
     Losson foreign exchange fluctuations
0.91
2.80
0.32
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
3.44
8.46
8.78
3.38
Less: Expenses Capitalised
Total Expenditure
4388.96
4673.31
3778.96
3618.59
Operating Profit (Excl OI)
-95.79
171.67
225.76
94.46
Other Income
183.15
292.39
141.70
230.88
     Interest Received
44.86
64.32
31.12
39.26
     Dividend Received
22.31
19.30
17.29
18.80
     Profit on sale of Fixed Assets
3.40
14.97
0.80
1.23
     Profits on sale of Investments
23.68
0.00
73.53
     Provision Written Back
34.24
102.73
1.38
5.72
     Foreign Exchange Gains
0.62
0.85
0.78
     Others
54.06
90.22
90.33
92.33
Operating Profit
87.36
464.06
367.46
325.34
Interest
152.71
136.86
160.98
162.18
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
152.71
136.86
160.98
162.18
PBDT
-65.35
327.20
206.48
163.15
Depreciation
148.45
152.56
158.16
160.65
Profit Before Taxation & Exceptional Items
-213.80
174.63
48.33
2.50
Exceptional Income / Expenses
Profit Before Tax
-213.80
174.63
48.33
2.50
Provision for Tax
0.69
58.93
0.09
1.55
     Current Income Tax
0.67
0.20
0.09
1.55
     Deferred Tax
-16.64
58.73
     Other taxes
16.66
0.00
0.00
0.00
Profit After Tax
-214.50
115.70
48.24
0.96
Extra items
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
1.35
0.13
0.88
Other Consolidated Items
Consolidated Net Profit
-213.15
115.83
48.24
1.84
Adjustments to PAT
1.41
2.90
150.21
Profit Balance B/F
-128.63
-239.86
-281.58
-427.81
Appropriations
-340.37
-121.14
-233.34
-275.76
     General Reserves
2.25
1.94
1.72
1.81
     Proposed Equity Dividend
     Corporate dividend tax
1.93
1.66
1.37
     Other Appropriation
4.49
3.89
3.44
4.01
Equity Dividend %
Earnings Per Share
-27.19
14.78
6.15
0.23
Adjusted EPS
-27.19
14.78
6.15
0.23

© 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.