Profit & Loss

TOKYO PLAST INTERNATIONAL LTD.

NSE : TOKYOPLASTBSE : 500418ISIN CODE : INE932C01012Industry : Plastic ProductsHouse : Private
BSE122.151.9 (+1.58 %)
PREV CLOSE ( ) 120.25
OPEN PRICE ( ) 122.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 2390
TODAY'S LOW / HIGH ( )122.00 126.00
52 WK LOW / HIGH ( )93.7 166
NSE122.30-2.12 (-1.7 %)
PREV CLOSE( ) 124.42
OPEN PRICE ( ) 124.42
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 122.30 (50)
VOLUME 6261
TODAY'S LOW / HIGH( ) 121.50 126.95
52 WK LOW / HIGH ( )92.85 166
Select year
( in Million)
Particulars
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
INCOME :
  
  
  
  
  
Gross Sales
861.32
656.69
608.49
529.80
653.53
     Sales
858.22
644.89
594.49
517.36
633.99
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
3.10
11.79
14.00
12.45
19.54
Less: Excise Duty
60.74
20.32
Net Sales
799.32
628.89
608.49
529.80
653.53
EXPENDITURE :
Increase/Decrease in Stock
-19.96
-1.18
-56.07
-45.61
-3.97
Raw Material Consumed
446.35
321.06
358.49
337.72
335.74
     Opening Raw Materials
35.35
54.40
33.32
23.49
22.49
     Purchases Raw Materials
423.92
258.87
302.51
315.13
336.75
     Closing Raw Materials
49.17
35.35
54.40
33.32
23.49
     Other Direct Purchases / Brought in cost
36.24
43.14
77.07
32.42
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
28.50
23.70
23.32
21.52
23.93
     Electricity & Power
28.50
23.70
23.32
21.52
23.93
     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
148.91
128.59
125.92
114.58
104.17
     Salaries, Wages & Bonus
127.94
111.85
109.99
100.05
89.74
     Contributions to EPF & Pension Funds
3.51
2.50
2.68
2.65
2.85
     Workmen and Staff Welfare Expenses
10.73
7.24
6.15
5.45
5.97
     Other Employees Cost
6.74
7.00
7.09
6.43
5.61
Other Manufacturing Expenses
10.64
10.42
9.62
9.45
8.05
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
10.64
10.42
9.62
9.45
8.05
     Packing Material Consumed
     Other Mfg Exp
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
22.94
25.26
33.35
35.34
29.97
     Rent , Rates & Taxes
7.13
11.21
11.83
16.58
15.15
     Insurance
1.90
1.42
1.67
0.90
1.79
     Printing and stationery
1.32
0.65
1.03
0.61
1.25
     Professional and legal fees
4.07
5.01
5.54
11.30
1.73
     Traveling and conveyance
4.65
3.00
8.02
5.77
     Other Administration
3.87
3.97
5.25
5.95
4.28
Selling and Distribution Expenses
102.27
53.80
56.93
42.55
67.33
     Advertisement & Sales Promotion
9.10
6.96
22.67
6.58
27.46
     Sales Commissions & Incentives
     Freight and Forwarding
93.17
46.84
34.25
35.97
39.86
     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
28.03
31.82
18.73
25.24
19.15
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
0.14
     Losson foreign exchange fluctuations
3.30
-13.75
3.90
     Losson sale of non-trade current investments
3.36
     Other Miscellaneous Expenses
28.03
28.52
32.48
17.98
19.01
Less: Expenses Capitalised
Total Expenditure
767.69
593.47
570.29
540.79
584.36
Operating Profit (Excl OI)
31.63
35.41
38.20
-10.98
69.17
Other Income
8.68
0.36
0.31
12.04
20.58
     Interest Received
0.23
0.19
0.26
5.24
10.88
     Dividend Received
0.00
     Profit on sale of Fixed Assets
0.10
0.17
0.04
-0.25
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
8.35
6.55
9.39
     Others
0.00
0.00
0.00
0.50
0.31
Operating Profit
40.31
35.77
38.51
1.06
89.75
Interest
13.58
7.81
10.75
13.24
14.50
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
2.69
1.70
1.96
1.51
2.59
     Other Interest
10.89
6.11
8.79
11.73
11.91
PBDT
26.73
27.96
27.76
-12.18
75.25
Depreciation
29.27
26.91
27.84
24.24
25.38
Profit Before Taxation & Exceptional Items
-2.54
1.05
-0.09
-36.42
49.87
Exceptional Income / Expenses
Profit Before Tax
-2.54
1.05
-0.09
-36.42
49.87
Provision for Tax
-0.99
-0.16
-7.20
4.44
9.46
     Current Income Tax
0.23
10.75
     Deferred Tax
-0.99
-0.16
-7.43
4.44
-1.28
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
-1.55
1.21
7.11
-40.87
40.41
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
-1.55
1.21
7.11
-40.87
40.41
Adjustments to PAT
0.26
Profit Balance B/F
442.78
436.76
429.39
470.97
435.31
Appropriations
441.23
437.96
436.50
430.36
475.72
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-8.95
-4.82
-0.26
0.98
4.75
Equity Dividend %
Earnings Per Share
-0.16
0.13
0.75
-4.30
4.25
Adjusted EPS
-0.16
0.13
0.75
-4.30
4.25

© 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.