Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Eastern Sugar And Industries Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Non-current assets |
|
|
Tangible assets |
298.64 |
5197.9 |
Work in progress |
- |
4578.17 |
Investment |
- |
1993.34 |
Current assets |
|
|
Inventories |
- |
1876.4 |
Trade receivables |
- |
386.6 |
Cash and cash equivalents |
1.11 |
14.21 |
Other Current Asset |
- |
448.04 |
Total Assets |
299.75 |
14494.63 |
Equity |
|
|
Equity share capital |
604.84 |
3390.01 |
Other equity |
-313.4 |
1943.09 |
Non-current liabilities |
|
|
Loans |
- |
7447.3 |
Current liabilities |
|
|
Borrowings |
- |
7.68 |
Trade payables |
1.05 |
1351.47 |
Other financial liabilities |
7.26 |
355.08 |
Total Equity & liabilities |
299.75 |
14494.63 |
Particulars |
31-03-2024 |
31-03-2023 |
Income |
|
|
Revenue from operations |
1.11 |
- |
Total Income |
1.11 |
- |
Expenses |
|
- |
Purchase of traded goods |
1.05 |
- |
Other expenses |
7.26 |
- |
Total expense |
8.32 |
- |
Profit/(Loss) Before exceptional item and tax expenses |
-7.21 |
- |
Exceptional items |
-5266.66 |
- |
Profit/(Loss) for the year |
-5273.87 |
- |
Total comprehensive income for the year |
-5273.87 |
- |
Earnings per equity share |
|
- |
Basic and diluted |
-8.72 |
- |
Nominal value per equity share (Rs) |
-8.72 |
- |
Particulars |
31-03-2024 |
31-03-2023 |
Cash flow from operating activities |
|
|
Net Profit/(loss) before tax |
-5273.87 |
- |
Operating profit before working capital changes |
-5273.87 |
- |
Adjustments for: |
|
|
Trade receivables |
386.6 |
0.25 |
Other current assets |
448.01 |
-7.75 |
Short term loans and advances |
1876.4 |
1876.4 |
Trade payables |
-1350.42 |
57.18 |
Short term borrowings |
-7.68 |
- |
Current financial liabilities |
-347.82 |
- |
Other current liabilities |
- |
1.29 |
Net cash flows from operating activities |
1005.1 |
1927.37 |
Cash flow used in investing activities |
|
|
Sale of Investment |
1993.34 |
- |
Net cash used in investing activities |
1993.34 |
- |
Cash flow from financing activities |
|
|
Proceeds/Repayment of short term borrowings |
-5041.67 |
- |
Decrease in Long Term Borrowings |
-7447.3 |
- |
Impairment of fixed asset |
9477.43 |
- |
Net cash from financing activities |
-3011.54 |
- |
Net decrease in cash and cash equivalents |
-13.1 |
1927.37 |
Opening balance of cash and cash equivalents |
14.21 |
14.21 |
Closing balance of cash and cash equivalents |
1.11 |
1941.58 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities
The company recorded a net loss before tax of ₹5273.87 lakhs, highlighting a difficult year with negative profitability. After accounting for working capital changes, however, the net cash flow from operating activities stands at a positive ₹1005.1 lakhs, mainly due to the adjustments for working capital items:
Trade receivables increased by ₹386.6 lakhs, and other current assets by ₹448.01 lakhs, both of which reduced cash inflows.
Short-term loans and advances contributed significantly by an inflow of ₹1876.4 lakhs, while trade payables decreased by ₹1350.42 lakhs, reflecting higher payments to suppliers or reduced credit from vendors.
Short-term borrowings and current financial liabilities also showed outflows, resulting in reduced cash availability.
Cash Flow from Investing Activities
The net cash inflow from investing activities was ₹1993.34 lakhs, attributed entirely to the sale of investments. There are no new acquisitions or other significant capital expenditures recorded, indicating a conservative approach towards new investments, likely due to the cash constraints from operational losses.
Cash Flow from Financing Activities
Cash flows from financing activities showed a substantial outflow of ₹3011.54 lakhs, driven by:
A decrease in long-term borrowings of ₹7447.3 lakhs, indicating repayment or reduction in debt levels.
A one-time impairment of fixed assets amounting to ₹9477.43 lakhs was noted, potentially impacting future asset productivity and resulting in additional non-cash losses.
This cash outflow was slightly offset by proceeds from the sale of investments amounting to ₹1993.34 lakhs.
Net Changes in Cash and Cash Equivalents
The net decrease in cash and cash equivalents for the year was ₹13.1 lakhs, reflecting a slightly negative cash position by year-end. The opening balance was ₹14.21 lakhs, while the closing balance stood at ₹1.11 lakhs, suggesting tight liquidity at year-end.
Particulars |
2023-24 |
2022-23 |
Current ratio |
13.32 |
29.75 |
Debt equity ratio |
- |
139.64 |
Return on equity ratio |
-1809.57 |
- |
Trade payables turnover ratio |
100 |
- |
Return on capital employed |
73244.41 |
- |
Sugar And Industries Limited for the year 2024 and 2023:
Current Ratio: A current ratio of 13.32 in 2023-24, down from 29.75 in the previous year, indicates a substantial decrease in the company’s liquidity position, though it remains above industry norms. This ratio suggests that while the company has ample current assets to cover its current liabilities, the sharp decline may indicate the company is using cash or liquid assets to cover other financial needs.
Debt-Equity Ratio: The absence of a debt-equity ratio in 2023-24, compared to a high ratio of 139.64 in 2022-23, indicates a drastic reduction in debt levels or reclassification of equity and debt components. This change could stem from significant repayments or restructured financing strategies, which reduces reliance on external debt.
Return on Equity (ROE): An ROE of -1809.57% in 2023-24 reveals a significant net loss relative to shareholder equity, indicating that the company experienced substantial losses that outweighed its equity base. The extreme ROE may reflect operational inefficiencies or extraordinary expenses, and it highlights the need for profitability improvements to generate positive returns for shareholders.
Trade Payables Turnover Ratio: The 100x turnover ratio in 2023-24 suggests an exceptionally fast payment cycle to creditors, which may indicate favorable credit terms, improved supplier relationships, or reduced purchase volumes. It also suggests efficient payment practices, allowing the company to maintain its obligations and avoid excessive short-term liabilities.
Return on Capital Employed (ROCE): The ROCE of 73244.41% for 2023-24 points to exceptionally high returns on the capital used in the business, driven by either significant earnings relative to employed capital or revaluations affecting capital structure. Such an extreme value may arise from non-recurring events, indicating that this level of return may not be sustainable long-term.