Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
P K Leasing And Finance Limited |
Particulars |
2023 |
2022 |
ASSETS |
|
|
Financial Assets |
|
|
Cash & Cash Equivalents |
388.87 |
606.35 |
Loans |
24,121.35 |
23,653.07 |
Investments |
12,635.56 |
11,931.35 |
Non‐Financial Assets |
|
|
Current Tax Assets(Net) |
254.53 |
396.2 |
Property, Plant & Equipment |
459.66 |
527.28 |
Total Assets |
37,859.96 |
37,114.24 |
LIABILITY AND EQUITY LIABILITIES |
|
|
Financial Liabilities |
|
|
Trade payables |
|
|
(i) Total outstanding dues of creditors other than micro enterprises and small enterprises |
50.26 |
34.46 |
Non‐ Financial Liabilities |
|
|
Deferred Tax liabilities(Net) |
1,054.45 |
907.98 |
EQUITY |
|
|
Equity Share Capital |
31,104.00 |
31,104.00 |
Other Equity |
5,651.25 |
5,067.80 |
Total Liabilities and Equity |
37,859.96 |
37,114.24 |
Particulars |
2023 |
2022 |
Revenue from operations |
|
|
Interest Income |
2,646.90 |
2,416.94 |
Dividend Income |
0.08 |
0.04 |
Total Revenue form Operations |
2,646.99 |
2,416.98 |
Other Income‐ Interest On IT Refund |
21.47 |
|
Total Income |
2,668.46 |
2,416.98 |
Expenses |
|
|
Fees and Commission expense |
59 |
47.2 |
Impairment of financial instrument |
1.17 |
0.25 |
Employee Benefits Expenses |
2,100.00 |
1,860.00 |
Depreciation, amortization and impairment |
67.62 |
89.18 |
Others expenses |
396.14 |
374.96 |
Total Expenses |
2,623.94 |
2,371.59 |
|
59 |
47.2 |
Profit / (loss) before exceptional items and tax |
44.52 |
45.4 |
Exceptional items |
‐ |
‐ |
Profit/(loss) before tax |
44.52 |
45.4 |
Tax Expense: |
|
|
(1) Current Tax |
10.16 |
12.35 |
(2) Deferred Tax |
5.62 |
3.64 |
(3) Earlier Year Tax |
8.66 |
‐ |
|
24.44 |
15.99 |
Profit / (loss) for the period from continuing operations |
20.08 |
29.41 |
Profit/(loss) for the period |
20.08 |
29.41 |
Other Comprehensive Income |
|
|
(A) (i) Items that will not be reclassified to profit or loss (specify items and amounts) ‐ Equity Instruments through Other Comprehensive Income |
704.21 |
4,931.35 |
(ii) Income tax relating to items that will not be reclassified to profit or loss |
-140.84 |
-986.27 |
Subtotal (A) |
563.37 |
3,945.08 |
Total Comprehensive Income for the period (Comprising Profit (Loss) and other Comprehensive Income for the period) |
583.45 |
3,974.48 |
Earnings per equity share (for continuing operations) |
|
|
Basic (Rs.) |
0.01 |
0.01 |
Diluted (Rs.) |
0.01 |
0.01 |
Particulars |
2023 |
2022 |
A. Cash flow from Operating Activities |
|
|
Profit before Taxation |
44.52 |
45.4 |
Adjustments for : |
|
|
Depreciation |
67.62 |
89.18 |
Provision against Standard Asset |
1.17 |
0.25 |
(Profit)/ Loss on sales of Investment/ Interest on IT |
-21.47 |
|
Operating Profit before Working Capital changes |
91.84 |
134.82 |
Adjustments for Working Capital Changes: |
|
|
Increase/ ( Decrease ) in Trade Payable |
15.8 |
‐ |
(Increase)/ Decrease in Advances |
-469.45 |
-98.18 |
(Increase)/ Decrease in Other Current Assest |
|
|
Cash Generated from Operations |
-361.81 |
36.65 |
Income Tax Paid |
144.32 |
-241.69 |
Net cash flow from Operating Activities |
-217.49 |
-205.05 |
Net Decrease in cash and cash equivalents |
-217.49 |
-205.05 |
Cash and Cash equivalents ‐ Opening Balance |
606.35 |
811.4 |
Cash and Cash equivalents ‐ Closing Balance |
388.87 |
606.35 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
A. Cash Flow from Operating Activities:
1. Profit before Taxation:
In 2023, the profit before taxation was Rs 44.52 million, a slight decrease from the previous year 's Rs 45.4 million. This represents the company 's earnings before accounting for tax expenses.
2. Adjustments:
Depreciation:
Depreciation for 2023 amounted to Rs 67.62 million, showing a decrease from the previous year 's Rs 89.18 million. Depreciation reflects the allocation of the cost of assets over their useful life.
Provision against Standard Asset:
A provision of Rs 1.17 million was made against standard assets in 2023, compared to Rs 0.25 million in 2022. This provision is set aside to cover potential losses on standard assets.
(Profit)/Loss on sales of Investment/Interest on IT:
In 2023, there was a (profit)/loss of Rs -21.47 million related to the sales of investments or interest on IT. This figure was not reported for the year 2022.
3. Operating Profit before Working Capital Changes:
The operating profit before considering working capital changes was Rs 91.84 million in 2023, a decrease from Rs 134.82 million in 2022. This metric indicates the company 's profitability from its core operations.
4. Adjustments for Working Capital Changes:
Increase/(Decrease) in Trade Payable:
Trade payable increased by Rs 15.8 million in 2023, whereas no information was provided for 2022. This suggests a change in the company 's obligations to its suppliers.
(Increase)/Decrease in Advances:
There was a significant increase in advances in 2023, amounting to Rs -469.45 million, compared to a decrease of Rs -98.18 million in 2022. This reflects changes in the company 's financial advances.
5. Cash Generated from Operations:
The net cash generated from operations in 2023 was Rs -361.81 million. This indicates that the company 's operating activities resulted in a net outflow of cash during the year.
6. Income Tax Paid:
Income tax paid in 2023 amounted to Rs 144.32 million, a substantial increase from the negative Rs -241.69 million reported in 2022. This suggests a change from receiving tax benefits in 2022 to paying taxes in 2023.
7. Net Cash Flow from Operating Activities:
The net cash flow from operating activities in 2023 was Rs -217.49 million, representing the overall impact of the company 's operating activities on its cash position. This was a decrease from the negative Rs -205.05 million in 2022.
8. Net Decrease in Cash and Cash Equivalents:
The net decrease in cash and cash equivalents for both years was Rs -217.49 million, indicating a reduction in the company 's liquid assets.
9. Cash and Cash Equivalents - Opening and Closing Balance:
The opening balance of cash and cash equivalents in 2023 was Rs 606.35 million, which decreased to Rs 388.87 million by the end of the year. In 2022, the opening balance was Rs 811.4 million.
Particulars |
Mar-22 |
Mar-21 |
Mar-20 |
Debt-Equity Ratio |
0 |
0 |
0 |
Current Ratio |
49.3 |
492 |
163.33 |
Turnover Ratios |
|
|
|
Fixed Assets Turnover Ratio |
1.14 |
1.14 |
1.14 |
Total Asset Turnover Ratio |
0.07 |
0.07 |
0.07 |
PBIDTM (%) |
4.17 |
4.17 |
8.33 |
PBDTM (%) |
4.17 |
4.17 |
8.33 |
CPM (%) |
4.17 |
4.17 |
8.33 |
Summary of given Key Financial Ratios
These ratios suggest that the company maintained a consistent level of profitability during this period, with a moderate profit margin.
Particulars |
2022 |
2021 |
2020 |
Dividend per Share |
Nil |
Nil |
Nil |