Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Ashoka Viniyoga Limited |
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
SOURCES OF FUNDS : |
|
|
|
Share Capital |
0.64 |
0.64 |
0.64 |
Reserves Total |
33.4 |
31.03 |
1,991.86 |
Equity Application Money |
1,618.43 |
1,663.86 |
0 |
Total Shareholders Funds |
1,652.47 |
1,695.53 |
1,992.50 |
Total Liabilities |
1,652.47 |
1,695.53 |
1,992.50 |
APPLICATION OF FUNDS : |
|
|
|
Fixed Assets |
|
|
|
Gross Block |
2.65 |
2.65 |
2.73 |
Less: Accumulated Depreciation |
1.19 |
1.11 |
1.11 |
Net Block |
1.46 |
1.54 |
1.62 |
Investments |
2,114.27 |
2,128.85 |
2,503.93 |
Current Assets,Loans & Advances |
|
|
|
Sundry Debtors |
0.08 |
0.08 |
0.12 |
Cash and Bank Balance |
0.02 |
0.03 |
0.04 |
Loans and Advances |
0.22 |
2.31 |
0.3 |
Total Current Assets |
0.33 |
2.43 |
0.46 |
Current Liabilities |
0.28 |
0.3 |
0.39 |
Provisions |
0 |
0.04 |
0.04 |
Total Current Liabilites & Provisions |
0.28 |
0.34 |
0.43 |
Net Current Assets |
0.05 |
2.08 |
0.03 |
Deferred Tax Assets |
0 |
0.02 |
0.02 |
Deferred Tax Liability |
463.31 |
436.97 |
515.11 |
Net Deferred Tax |
-463.31 |
-436.95 |
-515.09 |
Other Assets |
0 |
0 |
2.01 |
Total Assets |
1,652.48 |
1,695.52 |
1,992.50 |
Particulars |
2022 |
2021 |
2020 |
INCOME : |
|
|
|
Operating Income |
1.4 |
1.34 |
7.16 |
Other Income |
0 |
0 |
0.31 |
Total Income |
1.4 |
1.34 |
7.47 |
EXPENDITURE : |
|
|
|
Operating & Administration Expenses |
0.29 |
0.43 |
6.66 |
Miscellaneous Expenses |
0 |
0 |
0.31 |
Employee Expense |
0 |
0.19 |
0.17 |
Total Expenditure |
0.29 |
0.62 |
7.14 |
Gross Profit |
1.11 |
0.71 |
0.31 |
Depreciation |
0.08 |
0.08 |
0.08 |
Profit Before Tax |
1.03 |
0.63 |
0.23 |
Tax |
0.16 |
0.09 |
0.01 |
Deferred Tax |
0.02 |
0 |
-0.01 |
Reported Net Profit |
0.85 |
0.54 |
0.23 |
Adjusted Net Profit |
0.85 |
0.54 |
0.23 |
P & L Balance brought forward |
14.51 |
14.07 |
13.89 |
Appropriations |
-1.36 |
0.11 |
0.05 |
P & L Balance carried down |
16.72 |
14.51 |
14.07 |
Earnings Per Share-Unit Curr |
13.18 |
8.46 |
3.55 |
Earnings Per Share(Adj)-Unit Curr |
13.18 |
8.46 |
3.55 |
Book Value-Unit Curr |
529.91 |
492.96 |
31,016.60 |
Book Value(Adj)-Unit Curr |
529.91 |
492.96 |
31,016.60 |
Particulars |
2022 |
2021 |
2020 |
Cash Flow Summary |
|
|
|
Cash and Cash Equivalents at Beginning of the year |
0.03 |
0.03 |
0.13 |
Net Cash from Operating Activities |
-0.65 |
-0.71 |
-1.65 |
Net Profit before Tax & Extraordinary Items |
1.03 |
0.63 |
0.23 |
Depreciation |
0.08 |
0.08 |
0.08 |
Interest (Net) |
-1.22 |
-1.21 |
-1.19 |
Dividend Received |
-0.04 |
-0.04 |
-0.04 |
P/L on Sales of Invest |
-0.02 |
-0.03 |
-0.77 |
Prov. & W/O (Net) |
-0.05 |
0.01 |
0 |
Total Adjustments (PBT & Extraordinary Items) |
-1.26 |
-1.19 |
-1.91 |
Op. Profit before Working Capital Changes |
-0.22 |
-0.56 |
-1.68 |
Trade & 0th receivables |
0 |
0.03 |
-0.06 |
Trade Payables |
0 |
-0.1 |
0.07 |
Others |
-0.03 |
0.01 |
0.1 |
Total (OP before Working Capital Changes) |
-0.02 |
-0.06 |
0.11 |
Cash Generated from/(used in) Operations |
-0.25 |
-0.62 |
-1.56 |
Direct Taxes Paid |
-0.4 |
-0.09 |
-0.08 |
Total-others |
-0.4 |
-0.09 |
-0.08 |
Cash Flow before Extraordinary Items |
-0.65 |
-0.71 |
-1.65 |
Net Cash Used in Investing Activities |
0.64 |
0.7 |
1.55 |
Purchase of Investments |
-16.25 |
-0.36 |
-19.03 |
Sale of Investments |
13.65 |
0.67 |
19.29 |
Investment Income |
0 |
0 |
0 |
Interest Received |
1.2 |
1.16 |
1.25 |
Dividend Received |
0.04 |
0.04 |
0.04 |
Inter Corporate Deposits |
0 |
-0.81 |
0 |
Others |
2 |
0 |
0 |
Net Cash Used in Financing Activities |
0 |
0 |
0 |
Proceeds from Issue of shares (incl share premium) |
0 |
0 |
0 |
Proceed from Issue of Debentures |
0 |
0 |
0 |
Proceed from 0ther Long Term Borrowings |
0 |
0 |
0 |
Others |
0 |
0 |
0 |
Net Inc/(Dec) in Cash and Cash Equivalent |
-0.01 |
-0.01 |
-0.1 |
Cash and Cash Equivalents at End of the year |
0.02 |
0.03 |
0.03 |
Summary of given Cash Flow
As a result, the net increase or decrease in cash and cash equivalents for the year 2022 was -₹0.01. Consequently, the cash and cash equivalents at the end of the year amounted to ₹0.02.
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
Key Ratios |
|
|
|
Debt-Equity Ratio |
0 |
0 |
0 |
Current Ratio |
0 |
0 |
0 |
Turnover Ratios |
|
|
|
Fixed Assets Turnover Ratio |
0.53 |
0.5 |
3.36 |
Debtors Turnover Ratio |
17.5 |
13.4 |
83 |
PBIDTM (%) |
79.29 |
52.99 |
4.15 |
PBITM (%) |
73.57 |
47.01 |
3.08 |
PBDTM (%) |
79.29 |
52.99 |
4.15 |
CPM (%) |
66.43 |
46.27 |
4.15 |
APATM (%) |
60.71 |
40.3 |
3.08 |
ROCE (%) |
0.06 |
0.03 |
0.01 |
RONW (%) |
0.05 |
0.03 |
0.01 |
Summary of given Key Financial Ratio
Overall, there were improvements in various key ratios, indicating an upward trend in profitability and operational efficiency for Ashoka Viniyoga Ltd. However, the return on capital and net worth remained relatively low.
Particulars |
2022 |
2021 |
2020 |
Dividend per Share |
Nil |
Nil |
Nil |