| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| ETA Karnataka Estates Limited |
|
Particulars |
31st March 2022 |
31st March 2021 |
31st March 2020 |
|
SOURCES OF FUNDS : |
|
|
|
|
Share Capital |
10.75 |
10.75 |
10.75 |
|
Reserves Total |
232.23 |
231.4 |
241.9 |
|
Total Shareholders’ Funds |
242.98 |
242.15 |
252.65 |
|
Unsecured Loans |
4 |
4 |
4 |
|
Total Debt |
4 |
4 |
4 |
|
Other Liabilities |
5.11 |
5.1 |
5.09 |
|
Total Liabilities |
252.09 |
251.25 |
261.74 |
|
APPLICATION OF FUNDS : |
|
|
|
|
Gross Block |
11.43 |
11.42 |
13.61 |
|
Less : Accumulated Depreciation |
1.66 |
1.43 |
3.4 |
|
Net Block |
9.77 |
9.99 |
10.21 |
|
Investments |
0.72 |
0.72 |
0.72 |
|
Current Assets, Loans & Advances |
|
|
|
|
Inventories |
1.48 |
22.81 |
31.78 |
|
Cash and Bank |
4.21 |
6.87 |
9.44 |
|
Loans and Advances |
3.43 |
0.05 |
68.77 |
|
Total Current Assets |
9.12 |
29.73 |
109.99 |
|
Less : Current Liabilities and Provisions |
|
|
|
|
Current Liabilities |
4.56 |
4.51 |
4.76 |
|
Provisions |
0.02 |
0.03 |
0.02 |
|
Total Current Liabilities |
4.58 |
4.53 |
4.79 |
|
Net Current Assets |
4.55 |
25.19 |
105.21 |
|
Deferred Tax Assets |
1.18 |
1.2 |
0.02 |
|
Net Deferred Tax |
1.18 |
1.2 |
0.02 |
|
Other Assets |
235.87 |
214.15 |
145.59 |
|
Total Assets |
252.09 |
251.25 |
261.76 |
|
Particulars |
2022 |
2021 |
2020 |
|
INCOME : |
|||
|
Sales Turnover |
5.19 |
8 |
20.37 |
|
Net Sales |
5.19 |
8 |
20.37 |
|
Other Income |
0.29 |
0.2 |
43.02 |
|
Stock Adjustments |
0.14 |
-8.97 |
-5.95 |
|
Total Income |
5.62 |
-0.77 |
57.44 |
|
EXPENDITURE : |
|||
|
Raw Materials |
0.14 |
0.13 |
0.97 |
|
Power & Fuel Cost |
0.04 |
0.04 |
0.03 |
|
Employee Cost |
0.8 |
0.81 |
0.85 |
|
Other Manufacturing Expenses |
0.06 |
0.05 |
0.04 |
|
Selling and Administration Expenses |
1.83 |
1.37 |
6.43 |
|
Miscellaneous Expenses |
1.38 |
5.06 |
1.44 |
|
Total Expenditure |
4.25 |
7.46 |
9.76 |
|
Operating Profit |
1.37 |
-8.22 |
47.69 |
|
Interest |
0 |
0 |
0.05 |
|
Gross Profit |
1.37 |
-8.22 |
47.64 |
|
Depreciation |
0.23 |
0.23 |
0.22 |
|
Profit Before Tax |
1.14 |
-8.45 |
47.42 |
|
Tax |
0.3 |
0 |
7.83 |
|
Deferred Tax |
0.02 |
-1.18 |
0 |
|
Reported Net Profit |
0.82 |
-7.27 |
39.58 |
|
Extraordinary Items |
0 |
0 |
17.64 |
|
Adjusted Net Profit |
0.82 |
-7.27 |
21.94 |
|
Adjst. below Net Profit |
0 |
0 |
-0.66 |
|
P & L Balance brought forward |
167.93 |
178.43 |
142.74 |
|
Appropriations |
0 |
3.23 |
3.23 |
|
P & L Balance carried down |
168.76 |
167.93 |
178.43 |
|
Earnings Per Share |
0.38 |
-3.38 |
18.4 |
|
Particulars |
Mar-22 |
Mar-21 |
Mar-20 |
|
Key Ratios |
|
|
|
|
Debt-Equity Ratio |
0.02 |
0.02 |
0.02 |
|
Long Term Debt-Equity Ratio |
0.02 |
0.02 |
0.01 |
|
Current Ratio |
4.52 |
15.12 |
8.19 |
|
Turnover Ratios |
|
|
|
|
Fixed Assets Turnover Ratio |
0.46 |
0.65 |
1.54 |
|
Inventory Turnover Ratio |
0.43 |
0.29 |
0.59 |
|
Debtors Turnover Ratio |
0 |
0 |
0 |
|
Total Asset Turnover Ratio |
0.02 |
0.03 |
0.08 |
|
Interest Cover Ratio |
0 |
0 |
526.6 |
|
PBIDTM (%) |
26.4 |
-102.75 |
130.39 |
|
PBITM (%) |
21.97 |
-105.63 |
129.31 |
|
PBDTM (%) |
26.4 |
-102.75 |
130.14 |
|
CPM (%) |
20.23 |
-88 |
108.79 |
|
APATM (%) |
15.8 |
-90.88 |
107.71 |
|
ROCE (%) |
0.45 |
-3.3 |
10.81 |
|
RONW (%) |
0.34 |
-2.94 |
9.36 |
|
Payout (%) |
0 |
-44.43 |
8.16 |
|
Year |
2022 |
2021 |
2020 |
|
Dividend per share |
0 |
0 |
0 |
