Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Eastern Investments Limited |
Particulars |
31-03-2023 |
31-03-2022 |
ASSETS |
|
|
Non -current assets |
|
|
Property ,plant and equipment |
1,392.28 |
1.444.84 |
Capital work -in -progress |
339.97 |
339.97 |
Investment properties |
5.99 |
6.19 |
Intangible assets |
2,091.78 |
2,301.25 |
Total non-current assets |
3.830.02 |
4,092.25 |
Financial assets |
|
|
Investments |
192.00 |
172.25 |
Other investments |
192.00 |
172.25 |
Loans |
37.72 |
41.88 |
Other financial assets |
1,348.22 |
669.75 |
Non -current tax assets |
4.993.74 |
5.848.76 |
Deferred tax assets (Net ) |
18.898.01 |
16.932.78 |
Other non -current assets |
85.24 |
59.60 |
Total non -current assets |
29.384.95 |
27,817.26 |
Current assets |
|
|
Inventories |
2,694.19 |
2,499.01 |
Financial assets |
|
|
Trade Receivables |
789.19 |
626.09 |
Cash and cash equivalents |
743.85 |
4.409.18 |
Bank balances other than |
7.381.75 |
13.266.11 |
Loans |
19.55 |
25-34 |
Other financial assets |
896.81 |
751.88 |
Other current assets |
4.901.79 |
4.201.98 |
Total current assets |
17,427.13 |
25.779.58 |
Total assets |
46,812.08 |
53.596.84 |
EQUITY AND LIABILITIES |
|
|
Equity |
|
|
Equity share capital |
141.90 |
141.90 |
Other equity |
(7.951.88) |
(7,220.50) |
Equity attributable to owners of the Company |
(7,809.98) |
(7,078.60) |
Non -controlling interests |
(3.291.31) |
(2,968.96) |
Total equity |
(11,101.29) |
(10,047-56) |
Liabilities |
|
|
Non -current liabilities |
|
|
Financial liabilities |
|
|
Borrowings |
- |
12,794.28 |
Provisions |
1,557.07 |
2,100.35 |
Deferred tax liabilities (Net ) |
617.43 |
89.49 |
Total non -current liabilities |
2,174-50 |
14.984.12 |
Current liabilities |
|
|
Total outstanding dues of creditors other than micro and small enterprises |
858.27 |
1,426.64 |
Borrowings |
17,359.82 |
20,541.80 |
Other financial liabilities |
7.913.93 |
8.535.65 |
Provisions |
11,638.69 |
9,851.83 |
Current tax liabilities |
182.66 |
1,263.45 |
Other current liabilities |
17.785.50 |
7,040.91 |
Total current liabilities |
55.738.87 |
48,660.28 |
Total liabilities |
57.913.37 |
63,644.40 |
Total equity and liabilities |
46,812.08 |
53.596.84 |
Particulars |
31-03-2023 |
31-03-2022 |
Revenue from operation |
12,635.67 |
17,307.40 |
Other income |
282.78 |
297.32 |
Total revenue |
12,918.45 |
17,604.72 |
EXPENSES |
|
|
Changes in inventories of finished goods & work-in-progress |
-193.69 |
394.37 |
Employee benefits expense |
4,430.62 |
4,008.36 |
Finance costs |
2,442.68 |
3,000.26 |
Depreciation and amortization expense |
260.96 |
1,565.96 |
Other expenses |
7,937.77 |
9,121.71 |
Total expenses |
14,878.34 |
18,090.66 |
Profit before exceptional items and tax |
-1,959.89 |
-485.94 |
Exceptional Items |
-87.39 |
- |
Profit before Tax |
-2,047.28 |
-485.94 |
Current tax |
247.69 |
67.47 |
Deferred tax |
-1,405.44 |
95.92 |
Total tax expense |
-1,157.75 |
163.39 |
Profit for the year |
-889.53 |
-649.33 |
Other comprehensive income |
|
|
Remeasurement gains / (losses) on defined benefit plans |
-196.04 |
-86.71 |
Income tax relating to items that will not be reclassified to profit or loss |
31.84 |
14.95 |
Total other comprehensive income for the year |
-164.2 |
-71.76 |
Total comprehensive income for the year |
-1,053.73 |
-721.09 |
Profit for the year attributable to: |
|
|
Owners of the Company |
-649.27 |
-314.86 |
Non-controlling interests |
-240.27 |
-334.47 |
Total comprehensive income for the year attributable to: |
|
|
Owners of the Company |
-731.38 |
-350.75 |
Non-controlling interests |
-322.35 |
-370.34 |
Earnings per equity share (in Rs.) |
-45.76 |
-22.19 |
Particulars |
31-03-2023 |
31-03-2022 |
Cash flows from operating activities |
|
|
Profit before tax for the year |
-2,047.28 |
-485.93 |
Adjustments for: |
|
|
Depreciation and amortization of non-current assets |
260.96 |
1,565.96 |
Fair value gain/(loss) arising from FVTPL |
-19.74 |
-16 |
Liabilities no longer required written back |
44.62 |
-59.63 |
Interest income recognized in profit or loss |
-459.71 |
-463.34 |
Interest expenses recognized in profit or loss |
2,442.68 |
3,000.26 |
Movements in working capital: |
|
|
(Increase) / decrease in other financial assets |
-883.39 |
-198.48 |
(Increase) / decrease in other assets |
-725.45 |
422.04 |
(Increase) / decrease in bank balances other than cash |
5,884.36 |
30 |
(Increase) / decrease in inventories |
-195.18 |
390.93 |
Increase / (decrease) in trade payables |
-568.37 |
664.79 |
(Increase) / decrease in trade receivables |
-163.1 |
45.46 |
Increase / (decrease) in other financial liabilities |
-621.72 |
444.5 |
Increase / (decrease) in other liabilities |
10,744.59 |
4,951.60 |
Increase / (decrease) in provisions |
1,002.91 |
252.81 |
Cash generated from operations |
14,696.17 |
10,577.85 |
Income taxes paid |
-473.47 |
-98.69 |
Net cash generated from operating activities |
14,222.70 |
10,479.16 |
Cash flows from investing activities |
|
|
Payments for property, plant and equipment |
1.27 |
-2,188.28 |
Interest received from banks and others |
529.65 |
170.2 |
Proceeds/(payments) on sale/(purchase) of financial assets and investments |
- |
-2,639.80 |
Net cash generated from investing activities |
530.92 |
-4,657.88 |
Cash flows from financing activities |
|
|
Interest on Borrowings |
-2,442.68 |
-3,064.01 |
Repayment of Borrowing |
-15,976.26 |
- |
Net cash used in financing activities |
-18,418.94 |
-3,064.01 |
Net increase or (decrease) in cash or cash equivalents |
-3,665.33 |
2,757.28 |
Cash and cash equivalents at the beginning of the year |
4,409.18 |
1,651.90 |
Cash and cash equivalents at the end of the year |
743.85 |
4,409.18 |
Here is a summary of the Cash Flow Statement for the years 2023 and 2022:
Cash Flows from Operating Activities
Profit before tax:
31-03-2023: −2,047.28-2,047.28−2,047.28
31-03-2022: −485.93-485.93−485.93
Adjustments and working capital changes:
Depreciation and amortization: Decreased from 1,565.961,565.961,565.96 to 260.96260.96260.96, indicating possibly lower investment in non-current assets in 2023.
Fair value gain/(loss): Slight decrease in losses.
Liabilities no longer required written back: Improvement from a loss to a gain.
Interest income and expenses: Income decreased slightly, expenses decreased significantly.
Movements in working capital:
Significant changes in financial assets, liabilities, and other items, contributing to cash flow changes.
Cash generated from operations:
Increased from 10,577.8510,577.8510,577.85 in 2022 to 14,696.1714,696.1714,696.17 in 2023, indicating improved operational cash flow.
Cash Flows from Investing Activities
Payments for property, plant and equipment: Minimal compared to large outflow in 2022.
Interest received: Increased substantially.
Proceeds/(payments) on sale/(purchase) of financial assets and investments: No activity in 2023 compared to significant outflow in 2022.
Net cash generated from investing activities: Improved from −4,657.88-4,657.88−4,657.88 to 530.92530.92530.92, mainly due to reduced outflows.
Cash Flows from Financing Activities
Interest on borrowings: Decreased.
Repayment of borrowings: Significant repayment in 2023 compared to none in 2022.
Net cash used in financing activities: Increased outflow primarily due to repayments.
Summary
Net increase or (decrease) in cash or cash equivalents: Decreased by −3,665.33-3,665.33−3,665.33 in 2023 compared to an increase of 2,757.282,757.282,757.28 in 2022.
Cash and cash equivalents at the end of the year: Decreased from 4,409.184,409.184,409.18 to 743.85743.85743.85.
Ratios |
31-03-2023 |
31-03-2022 |
Current ratio |
1.88 |
14.13 |
Return on Equity Ratio |
-0.013 |
-0.002 |
Net Capital Turnover Ratio |
0.29 |
0.14 |
Net Profit Ratio |
-9.67 |
-0.68 |
Return on Capital Employed |
0 |
0.001 |
Return on Investment |
-0.013 |
-0.002 |
Current Ratio
31-03-2023: 1.88
31-03-2022: 14.13
Current Ratio measures the company 's ability to pay its short-term obligations with its short-term assets:
31-03-2022: The current ratio was exceptionally high at 14.13, indicating a very strong ability to cover short-term liabilities with current assets. This could be due to a large amount of cash or highly liquid assets relative to short-term liabilities.
31-03-2023: The current ratio decreased significantly to 1.88, which is still above 1 (indicating a healthy current liquidity position), but much lower compared to the previous year. This decrease suggests a change in the composition of current assets or liabilities, possibly a decrease in cash or increase in short-term liabilities.
Return on Equity (ROE) Ratio
31-03-2023: -0.013 or -1.3%
31-03-2022: -0.002 or -0.2%
Return on Equity measures the profitability relative to shareholders ' equity:
Both years show negative ROE, indicating that the company 's net income was not sufficient to generate a positive return on shareholders ' equity. The deeper negative in 2023 suggests a larger loss relative to equity compared to 2022.
Net Capital Turnover Ratio
31-03-2023: 0.29
31-03-2022: 0.14
Net Capital Turnover Ratio measures the efficiency of capital utilization:
The ratio improved significantly in 2023, indicating that the company generated more revenue per unit of capital invested compared to 2022. This improvement suggests better efficiency in utilizing invested capital to generate sales.
Net Profit Ratio
31-03-2023: -9.67% or -9.67
31-03-2022: -0.68% or -0.68
Net Profit Ratio (also known as Net Profit Margin) measures the percentage of net profit relative to sales:
The ratio worsened significantly in 2023, indicating a much higher loss relative to sales compared to 2022. This suggests that despite potentially higher revenue, the company incurred significantly higher expenses or losses in 2023.
Return on Capital Employed (ROCE)
31-03-2023: 0 or 0%
31-03-2022: 0.001% or 0.001
Return on Capital Employed measures profitability relative to the total capital employed (both equity and debt):
ROCE was essentially 0% in both years, indicating that the company did not generate any meaningful return on the capital employed in the business. This implies that the business operations did not generate sufficient profit relative to the invested capital.
Return on Investment (ROI)
31-03-2023: -0.013 or -1.3%
31-03-2022: -0.002 or -0.2%
Return on Investment is similar to ROE but includes all forms of investments (not just equity):
Like ROE, ROI was negative in both years, indicating that the investments made did not yield positive returns. The deeper negative in 2023 suggests a larger loss relative to total investments compared to 2022.
Particulars |
31-03-2023 |
31-03-2022 |
Dividend paid |
- |
- |
Retained earnings (Rs. In Lakhs) |
-47,995.05 |
-47,345.78 |
Total |
-47,995.05 |
-47,345.78 |
The Board did not recommend dividend for the financial year 2022-23, due to losses incurred by the company during the financial year.