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 %)
×

Pincon Spirit Limited Annual Report and Financials

Pincon Spirit Limited (Pincon Spirit) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Pincon Spirit Limited

PINCON SPIRIT LIMITED Balance Sheet (In Rs)

Particulars

2017

2016

EQUITY AND LIABILITIES

   

Shareholder’s Funds

440,860,000.00

210,430,000.00

Share Capital

1,028,638,153.00

712,041,264.00

Reserves and Surplus

64,028,453.00

62,834,930.00

Non-Current Liabilities

   

Long Term Borrowings

653,586,942.00

626,659,047.00

Current Liabilities

   

Short-Term Borrowings

2,314,093,840.00

1,916,797,165.00

Trade Payables

215,228,277.00

70,901,368.00

Other Current Liabilities

423,414,951.00

151,725,837.00

Short-Term Provisions

446,909,228.00

360,428,237.00

TOTAL

5,586,759,844.00

4,111,817,848.00

ASSETS

   

Non-Current Assets

   

Fixed Assets

   

   Tangible Assets

368,070,542.00

199,194,252.00

   Capital Working in Progress

48,139,360.00

40,116,135.00

   Intangible Assets

84,567,144.00

88,272,805.00

Long-Term Loans and Advances

304,964,983.00

193,697,677.00

Deferred Tax Assets (Net)

7,776,928.00

9,461,294.00

Miscellaneous Expenditure

5,503,297.00

3,149,468.00

Current Assets

   

Inventories

2,096,942,642.00

2,009,006,501.00

Trade Receivables

2,085,548,483.00

1,131,439,390.00

Cash and Cash Equivalents

5,121,921.00

4,904,913.00

Other Current Assets

580,124,544.00

432,575,413.00

TOTAL

5,586,759,844.00

4,111,817,848.00

 PINCON SPIRIT LIMITED Profit & Loss Statement (In Rs)

Particulars

2017

2016

INCOME

   

Revenue from Operations

15,617,237,926

9,879,532,728

Total Revenue (1)

15,617,237,926

9,879,532,728

EXPENSES

   

Cost of Materials Consumed

7,203,873,663

3,301,544,908

Purchases

6,129,664,172

6,155,557,100

Change In Inventories (Increase)/Decrease

784,168,380

-550,760,310

Employee Benefit Expenses

56,382,839

49,492,410

Other Expenses

486,550,712

341,603,847

Finance Costs

258,576,427

167,006,772

Depreciation and Amortization Expenses

29,534,512

23,079,995

Miscellaneous Expenses

1,396,171

646,171

Total Expenses (2)

14,950,146,876

9,488,170,893

Profit before Tax (1-2)=3

667,091,050

391,361,835

Tax Expense: 4

   

1) Current tax

224,632,155

131,765,531

2) Deferred Tax Liability/(Assets)

1,684,366

1,616,453

3) Minority Interest (Post Subsidiary)

1,193,523

2,932,873

Profit/ (Loss) for the Period (3-4)

439,581,006

255,046,978

Earnings per equity share of face value of H10 each

   

1) Basic

11.36

17.31

2) Diluted

9.97

12.12

PINCON SPIRIT LIMITED Consolidated Cash Flow Statement (In Rs)

Particulars

2017

2016

A. CASH FLOW FROM OPERATING ACTIVITIES:

   

Net Profit before tax

667,091,050

391,361,835

Adjustments for:

   

Depreciation

29,534,512

23,079,995

Interest Paid

258,576,427

167,006,772

Miscellaneous Expenses

1,396,171

646,171

Operating Profit before Working capital changes

956,598,160

582,094,773

Adjustments for:

   

(Increase) / Decrease in Inventories

-87,936,141

-1,189,935,730

(Increase)/ Decrease in Account Receivables

-954,109,093

-2,409,585

(Increase)/ Decrease in Loans & Advances

-147,549,131

-175,505,643

Increase/ (Decrease) in Account Payables

502,497,014

221,222,411

Cash Generated from Operations

269,500,809

-564,533,774

Tax

-224,632,155

-131,765,531

Net Cash from Operating Activities

44,868,654

-696,299,305

B. CASH FLOW FROM INVESTING ACTIVITIES:

   

Tangible Assets

-198,410,802

-22,054,401

Intangible Assets

3,705,661

-

Capital Working in Progress

-8,023,225

-40,116,135

Long-Term Loans and Advances

-111,267,306

-190,814,560

Miscellaneous Expenses

-3,750,000

-3,724,946

Net Cash from Investing Activities

-317,745,672

-256,710,042

C. CASH FLOW FROM FINANCING ACTIVITIES:

   

Proceeds of Equity Share

-

135,000,000

Proceeds of Equity Share Warrants

135,000,000

-

Proceeds of Unsecured Loans

-6,250,000

4,750,000

Proceeds of Secured Loans

430,474,570

998,917,544

Interest Paid

-258,576,427

-167,006,772

Dividends paid (including corporate dividend tax)

-27,554,117

-24,950,509

Net Cash from Financing Activities

273,094,026

946,710,263

Net Increase/(Decrease) in Cash and Cash equivalents

217,008

-6,299,084

Cash and Cash equivalents as at the beginning of the year (Opening Balance)

4,904,913

11,203,997

Cash and Cash equivalents as at the end of the year (Closing Balance)

5,121,921

4,904,913

A. Cash Flow from Operating Activities:

- Net profit before tax increased significantly from 391,361,835 in 2016 to 667,091,050 in 2017.

- Operating profit before working capital changes showed a notable rise, reaching 956,598,160 in 2017.

- Cash generated from operations improved significantly from -564,533,774 in 2016 to 269,500,809 in 2017.

- Adjustments for factors such as depreciation, interest paid, and miscellaneous expenses contributed to the positive operating cash flow.

- Despite positive cash generated from operations, the net cash from operating activities in 2017 was 44,868,654, indicating an overall recovery from the negative cash flow of -696,299,305 in 2016.

B. Cash Flow from Investing Activities:

- Net cash from investing activities was -317,745,672 in 2017, reflecting increased outflows compared to -256,710,042 in 2016.

- Investments in tangible assets, intangible assets, capital working in progress, long-term loans and advances, and miscellaneous expenses contributed to the negative cash flow from investing activities.

C. Cash Flow from Financing Activities:

- Net cash from financing activities decreased from 946,710,263 in 2016 to 273,094,026 in 2017.

- The company received proceeds from equity share warrants and secured loans, contributing to positive cash flow.

- Dividends paid, including corporate dividend tax, and interest payments resulted in cash outflows in financing activities.

Overall Summary:

- The company experienced positive trends in operating activities, reflected in increased net profit and operating profit.

- Cash flow from operations showed a significant improvement in 2017 compared to the previous year, contributing to a positive net cash flow.

- Investing activities resulted in increased outflows, mainly due to investments in various assets.

- Financing activities saw a decrease in net cash inflow, influenced by changes in equity, loans, and dividend payments.

- The overall change in cash and cash equivalents in 2017 was positive, with an increase of 217,008 compared to a decrease of -6,299,084 in 2016.

- The closing balance of cash and cash equivalents at the end of 2017 was 5,121,921, compared to the opening balance of 4,904,913 at the beginning of the year.

Bellow, are the Financial Ratios

Particulars

2016

EBITDA

 72.09 %

Net worth

 65.61 %

Debt/Equity Ratio

2.95

Return on Equity

27.46%

Total Assets

 70.83 %

Fixed Assets

 22.20 %

Current Assets

 70.90 %

Current Liabilities

 108.65 %

Trade Receivables

 1.74 %

Trade Payables

 106.05 %

Current Ratio

1.39

 Financial Ratios Summary:

1. EBITDA Margin:

   - EBITDA margin in 2016 was 72.09%, indicating that the company generated a substantial operating profit relative to its revenue.

2. Net Worth:

   - The net worth of the company stood at 65.61%, reflecting the proportion of equity in the capital structure. This indicates a healthy level of ownership by shareholders.

3. Debt/Equity Ratio:

   - The debt/equity ratio was 2.95, suggesting a higher reliance on debt to finance operations compared to equity. A higher ratio may pose higher financial risk.

4. Return on Equity (ROE):

   - The return on equity was 27.46%, indicating that the company generated a solid return for its shareholders in 2016.

5. Asset Utilization:

   - Total assets utilization was 70.83%, suggesting efficient use of assets to generate revenue.

6. Fixed Assets Percentage:

   - Fixed assets represented 22.20% of total assets, providing insight into the composition of the asset base.

7. Current Assets and Liabilities:

   - Current assets accounted for 70.90% of the total assets, indicating a significant portion of assets available for short-term needs.

   - Current liabilities were relatively high at 108.65%, possibly indicating a higher short-term obligation compared to assets.

8. Trade Receivables and Payables:

   - Trade receivables were at 1.74%, suggesting effective management of accounts receivable.

   - Trade payables were high at 106.05%, indicating a significant reliance on trade credit.

9. Current Ratio:

   - The current ratio was 1.39, reflecting the company 's ability to cover short-term liabilities with its short-term assets.

Pincon Spirit Annual Report

Pincon Spirit Limited Annual Report 2016-17

Download

Corporate Actions

Pincon Spirit Limited Information Memorandum 19 sept 2014

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert