Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Calcutta Security Printers Annual Reports, Balance Sheet and Financials

Calcutta Security Printers Limited (Calcutta Security ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Calcutta Security Printers Limited

 Calcutta Security Printers Limited Balance Sheet (In Rs.)

Particulars

 31 March 2022

 31 March 2021

ASSETS

 

 

Non-current assets

-

-

Property, plant and equipment

8,12,39,920.00

9,01,73,880.00

Capital work-in-progress

-

17,90,073.00

Investments

1,72,500.00

1,72,500.00

Deferred tax assets

24,44,338.00

19,42,171.00

Current assets

 

 

Inventories

1,86,78,097.00

1,77,81,543.00

(i) Trade receivables

4,90,54,731.00

5,31,93,034.00

(ii) Cash and cash equivalents

19,59,341.00

1,03,46,969.00

(iii) Bank balances other than Cash and Cash equivalent

7,06,275.00

6,90,151.00

Other current assets

4,54,94,875.00

4,62,94,496.00

TOTAL ASSETS

19,97,50,077.00

22,23,84,817.00

EQUITY AND LIABILITIES

 

 

Equity share capital

42,90,000.00

42,90,000.00

Other equity

5,53,11,358.00

7,02,11,658.00

Non-current liabilities

 

 

Borrowings

-

1,14,09,666.00

Current liabilities

 

 

Borrowings

10,21,39,688.00

10,43,10,499.00

Trade payables

2,82,63,269.00

2,50,80,683.00

Other current liabilities

88,75,201.00

63,10,426.00

Provisions

8,70,561.00

7,71,885.00

TOTAL EQUITY AND LIABILITIES

19,97,50,077.00

22,23,84,817.00

Calcutta Security Printers Limited Profit & Loss Statement (In Rs.)

Particulars

 31 March 2022

 31 March 2021

Revenue from operations

21,70,10,031.00

18,02,37,273.00

Other income

17,26,260.00

48,42,839.00

Total income

21,87,36,291.00

18,50,80,112.00

Cost of Material Consumed

15,01,85,026.00

11,51,22,205.00

Changes in inventories of finished goods and work in progress

1,60,900.00

-18,51,600.00

Employee benefits expense

1,94,29,204.00

2,03,95,325.00

Finance costs

57,08,300.00

57,74,553.00

Depreciation and amortization expense

1,67,08,102.00

1,65,86,596.00

Other expenses

4,24,35,114.00

3,12,30,412.00

Total expenses

23,46,26,646.00

18,72,57,491.00

Profit/(Loss) before income tax

-1,58,90,355.00

-21,77,379.00

Current tax

-

1,00,000.00

Deferred tax

-5,33,493.00

-16,41,480.00

(Excess)/Short provision earlier year written off

-

34,07,886.00

Profit/(Loss) for the year

-1,53,56,861.00

-49,43,785.00

Other Comprehensive Income

 

 

Items that will not be reclassified to profit or loss Re-measurement Gain/ (losses) on post-employment defined benefit plans.

4,87,887.00

6,28,865.00

Other Comprehensive Income for the period (Net of tax)

4,87,887.00

6,28,865.00

Total comprehensive income for the period (Net of Tax)

-1,48,68,974.00

-43,14,920.00

Earnings per equity share

 

 

Basic and diluted (including other comprehensive Income)

-34.66

-10.06

Basic and diluted (excluding other comprehensive Income)

-35.80

-11.52

 Calcutta Security Printers Limited Consolidated Cash Flow Statement (In Rs.)

Particulars

 31 March 2022

 31 March 2021

Cash flows from operating activities

 

 

Profit / (Loss) before tax for the year

-1,58,90,355.00

-21,77,379.00

Adjustments for:

 

 

Depreciation

1,67,08,101.00

1,65,86,596.00

Other Comprehensive Income

4,87,887.00

6,28,865.00

Interest Paid

57,08,300.00

57,74,553.00

Provision for Gratuity

-

-5,76,454.00

Provision for Leave Encashment

98,676.00

-29,801.00

Profit for sale on Assets

-6,30,357.00

-45,10,000.00

Other Income

-77,968.00

-65,008.00

Operating profit before working capital changes

64,04,285.00

15631372

(Increase)/decrease in trade receivables

4921800

15442837

(Increase)/decrease in inventories

-896554

-27,98,967.00

Increase/(decrease) in trade payables, other Liabilities

57,47,361.00

-2,16,11,236.00

Net Cash Flow from Operations

1,61,76,891.00

66,64,006.00

Cash flows from investing activities

 

 

Purchase of Fixed Assets

-5984068

-13949171

Sale of Fixed Assets

630357

-

Interest Received

77968

65008

Net cash generated by investing activities

-5275743

-13884163

Cash flows from financing activities

 

 

Proceeds/(repayment) from borrowings (Unsecured/Secured)

-1,35,80,477.00

15313515

Interest & Finance Charges Paid

-5708300

-5774553

Net cash generated from financing activities

-1,92,88,777.00

9538962

Net increase/(decrease) in cash and cash equivalents during the year

-83,87,628.00

23,18,805.00

Cash and cash equivalents at the beginning of the year

10346969

8028164

Cash and cash equivalents at the end of the year

19,59,341.00

1,03,46,969.00

Here is a summary of the Cash Flow Statement for the years 2022 and 2021:

Operating Activities:

The cash flows from operating activities significantly improved from 66,64,006.00 in 31 March 2021 to 1,61,76,891.00 in 31 March 2022. This notable improvement primarily stemmed from adjustments made for operating profit before working capital changes and changes in working capital.

Adjustments included depreciation, interest paid, provisions for gratuity, leave encashment, profit for sale on assets, and other income. These adjustments contributed to determining the operating profit before working capital changes.

Notably, there was a substantial increase in the net cash flow from operating activities due to significant changes in trade receivables and trade payables. Trade receivables increased by 4,921,800 while trade payables and other liabilities decreased by 57,47,361.00 in 31 March 2022 compared to 31 March 2021.

Investing Activities:

Cash flows from investing activities decreased from -13,88,41,63 in 31 March 2021 to -5,27,5743 in 31 March 2022. This change primarily resulted from purchases and sales of fixed assets.

In 31 March 2022, the company purchased fixed assets worth -5,98,4068 and sold fixed assets worth 630357. Additionally, the company received interest on investments. These transactions collectively contributed to the net cash generated by investing activities.

Financing Activities:

Cash flows from financing activities changed from 95,38,962 in 31 March 2021 to -1,92,88,777 in 31 March 2022. This significant change was primarily due to proceeds from borrowings and payments for interest and finance charges.

The company secured proceeds from borrowings worth -1,35,80,477, but paid interest and finance charges amounting to -57,08,300 in 31 March 2022. These financing activities resulted in a net cash outflow from financing activities.

Change in Cash and Cash Equivalents:

The net decrease in cash and cash equivalents during the year was -83,87,628 in 31 March 2022, compared to an increase of 23,18,805 in 31 March 2021. This indicates a substantial change in the company 's cash position.

Cash and cash equivalents at the end of 31 March 2022 were 19,59,341, a notable decrease from 1,03,46,969 recorded at the end of 31 March 2021. This decrease suggests a significant outflow or utilization of cash during the year.

Financial Ratios of Calcutta Security Printers Limited

Particulars

2022

2021

Current Ratio

0.83

0.94

Debt Equity Ratio

1.71

1.55

Debt Service Coverage Ratio (in times)

0.16

0.86

Return on Equity Ratio (%)

-22.90

-6.45

Inventory Turnover Ratio

12

11

Trade receivable Turnover Ratio

4.24

2.99

Trade payable Turnover Ratio

5.00

3.47

Net Capital Turnover Ratio

1.75

-18.23

Net Profit Ratio (%)

-7.08

-2.74

Return on Capital employed (%)

-17.08

4.19

 

Insight of the financial ratios of Calcutta Security printers Limited for March 31, 2022

Current Ratio:

The current ratio decreased from 0.94 in 2021 to 0.83 in 2022. This indicates a deterioration in the company 's short-term liquidity position, as it now has less current assets to cover its current liabilities.

Debt Equity Ratio:

The debt equity ratio increased from 1.55 in 2021 to 1.71 in 2022. This suggests that the company increased its reliance on debt financing relative to equity financing, which may indicate increased financial risk due to higher leverage.

Debt Service Coverage Ratio:

The debt service coverage ratio decreased significantly from 0.86 in 2021 to 0.16 in 2022. A low ratio indicates that the company 's cash flow from operations is insufficient to cover its debt service obligations. This could be a sign of financial distress and may require attention to improve cash flow and debt management.

Return on Equity (ROE) Ratio:

The return on equity ratio worsened from -6.45% in 2021 to -22.90% in 2022. A negative ROE indicates that the company incurred a net loss relative to its shareholders ' equity. The significant decline suggests a substantial decrease in profitability relative to equity.

Inventory Turnover Ratio:

The inventory turnover ratio remained relatively stable, increasing slightly from 11 in 2021 to 12 in 2022. This indicates that the company is selling its inventory at a slightly faster rate in 2022 compared to 2021.

Trade Receivable Turnover Ratio:

The trade receivable turnover ratio increased from 2.99 in 2021 to 4.24 in 2022. This suggests that the company is collecting its receivables more efficiently in 2022, which can help improve cash flow and reduce the risk of bad debts.

Trade Payable Turnover Ratio:

The trade payable turnover ratio increased from 3.47 in 2021 to 5.00 in 2022. This indicates that the company is paying its suppliers at a faster rate in 2022 compared to 2021.

Net Capital Turnover Ratio:

The net capital turnover ratio improved significantly from -18.23 in 2021 to 1.75 in 2022. A positive ratio indicates efficient utilization of capital to generate sales. The significant improvement suggests a turnaround in capital utilization efficiency.

Net Profit Ratio:

The net profit ratio worsened from -2.74% in 2021 to -7.08% in 2022. This indicates a significant decrease in profitability relative to total revenue, which could be attributed to increased expenses or decreased revenue.

Return on Capital Employed (ROCE):

The return on capital employed ratio worsened significantly from 4.19% in 2021 to -17.08% in 2022. This suggests that the company 's profitability relative to the capital employed deteriorated substantially in 2022.

Dividend History of Calcutta Security printers Limited: N/A

Calcutta Security Annual Report

Calcutta Security Printers Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert