Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Purbasha Resources Limited |
PARTICULARS | 2023 | 2022 | 2021 |
ASSETS | |||
(1) Financial Assets | |||
(a) Cash and Cash equivalent | 2,844.80 | 10,218.22 | 9,845.98 |
(b) Bank Balance other than (a) above | 10,461.99 | 1,11,912.69 | 1,05,754.41 |
(c) Receivables | |||
(i) Trade Receivables | 25,642.95 | 1,267.50 | 6,997.93 |
(ii) Other Receivables | - | - | - |
(d) Loans | 1,42,663.01 | 1,62,663.01 | 3,15,365.25 |
(e) Investments in Equity Instruments | 15,50,003.45 | 13,30,750.12 | 12,05,701.99 |
(f) Other Financial Assets | 187.39 | 34,187.39 | 33,687.39 |
(2) Non-Financial Assets | |||
(a) Inventories | 6,17,560.87 | 4,15,653.49 | 2,99,889.83 |
(b) Current Tax Assets | 30,783.76 | 1,07,398.14 | 51,136.74 |
(c) Deferred Tax Assets(net) | - | 22,570.16 | 27,198.54 |
(d) Property, Plant and Equipment | 7,456.88 | 8,779.43 | 10,101.98 |
TOTAL ASSETS | 23,87,605.10 | 22,05,400.15 | 20,65,680.04 |
LIABILITIES AND EQUITY | |||
Liabilities | |||
(1) Financial Liabilities | |||
(a) Payables | |||
(I) Trade Payables | |||
(i) Total outstanding dues of micro enterprises and small enterprises | - | - | - |
(ii) Total outstanding dues of creditors other than micro enterprises and small enterprises | - | - | - |
(II) Other Payables | |||
(i) Total outstanding dues of micro enterprises and small enterprises | - | - | - |
(ii) Total outstanding dues of creditors other than micro enterprises and small enterprises | 800.00 | 700.00 | 1,848.50 |
(2) Non-Financial Liabilities | |||
(a) Current Income Tax liabilities | 11,250.00 | 92,894.00 | 61,000.00 |
(b) Provisions | 3,542.89 | 650.65 | 10,335.66 |
(c) Deferred tax liability (net) | 53,417.28 | - | - |
(d) Other Non-Financial liabilities | 302.60 | 309.31 | 301.50 |
(3) Equity | |||
(a) Equity Share Capital | 3,00,100.00 | 3,00,100.00 | 3,00,100.00 |
(b) Other Equity | 20,18,192.33 | 18,10,746.19 | 16,92,094.38 |
TOTAL LIABILITIES AND EQUITY | 23,87,605.10 | 22,05,400.15 | 20,65,680.04 |
PARTICULARS | 2023 | 2022 | 2021 |
Revenue from Operations | |||
(a) Interest Income | 30,247.35 | 40,529.41 | 33,756.82 |
(b) Dividend Income | 27,114.92 | 33,844.26 | 35,037.61 |
(c) Sales of Shares and Securities | 2,30,318.02 | 2,42,647.18 | 1,11,017.34 |
(d) Profit from Futures / Derivatives | 63,744.35 | 70,779.32 | 3,09,855.85 |
(e) Profit from Sale of Investments | - | 24,195.10 | 337.44 |
Total revenue from operations | 3,51,424.64 | 4,11,995.27 | 4,90,005.06 |
Other Income | 2,013.56 | 7,510.10 | 3,32,573.59 |
Total Income | 3,53,438.20 | 4,19,505.37 | 8,22,578.65 |
EXPENSES | |||
(a) Finance Cost | - | - | 1,050.89 |
(b) Purchase of Stock in Trade | 4,62,677.84 | 3,25,021.89 | 46,975.19 |
(c) Changes in Inventories of Shares and Securities | -2,01,907.38 | -1,15,763.66 | 70,362.48 |
(d) Employee Benefits Expenses | 12,638.86 | 11,984.38 | 9,753.00 |
(e) Depreciation Expenses | 1,322.55 | 1,322.55 | 1,404.89 |
(f) Other Expenses | 6,742.78 | 5,868.41 | 5,144.55 |
Total Expenses | 2,81,474.65 | 2,28,433.57 | 1,34,691.00 |
Profit/(Loss) Before Tax | 71,963.55 | 1,91,071.80 | 6,87,887.65 |
Tax Expense | |||
(a) Current Tax | |||
(i) Current Tax for Current Period | 11,250.00 | 31,894.00 | 61,000.00 |
(ii) Current tax for the Previous Periods | 1,147.86 | - | - |
(b) Deferred Tax | - | - | - |
(i) Deferred Tax for Current Period | 17,781.79 | 13,961.76 | 60,563.03 |
(ii) Deferred Tax relating to Previous Years | - | - | - |
Total Tax Expense | 30,179.65 | 45,855.76 | 1,21,563.03 |
Profit / (Loss) for the period | 41,783.90 | 1,45,216.04 | 5,66,324.62 |
Other Comprehensive Income | |||
(a)Items that will not be reclassified to the Statement of Profit and Loss | |||
(i) Gain/(Loss) on fair valuation of investments in Equity instruments | 2,23,867.89 | -35,897.61 | - |
(ii) Income Tax relating to items that will not be reclassified to Profit and Loss | -58,205.65 | -9,333.38 | - |
(b) Items that will be reclassified to Statement of Profit and Loss | - | - | - |
Total Other Comprehensive Income | 1,65,662.24 | -26,564.23 | - |
Total Comprehensive Income for the Period | 2,07,446.14 | 1,18,651.81 | 5,66,324.62 |
Earnings Per Equity Share : (Face value of share of ₹ 10 each) | |||
(a)Basic (Rs.) | 1.39 | 4.84 | 18.87 |
(b)Diluted(Rs.) | 1.39 | 4.84 | 18.87 |
PARTICULARS | 2023 | 2022 | 2021 |
A. Cash Flows from Operating Activities | |||
Profit for the Period | 71,963.55 | 1,91,071.80 | 6,87,887.65 |
Adjustment for : | |||
Provision for Contingency | -80.00 | -610.81 | 454.31 |
Depreciation Expense | 1,322.55 | 1,322.55 | 1,404.89 |
Interest Income on Deposits | -1,564.07 | -6,842.55 | -6,220.98 |
Dividend Income on Investment | -23,209.71 | -30,810.15 | -32,093.78 |
Finance Cost | - | - | 1,050.89 |
Assets scrapped/written off | - | - | 14.12 |
(Profit)/loss on revaluation of investment in Equity Instruments | - | - | -3,26,352.61 |
(Profit)/loss on sale of investment in Equity instruments | - | -24,195.10 | -337.44 |
Operating profit before working capital changes | 48,432.32 | 1,29,935.74 | 3,25,807.05 |
Adjustments for (increase)/decrease in operating assets | |||
Inventories | -2,01,907.38 | -1,15,763.66 | 70,362.48 |
Trade Receivables | 24,375.45 | 5,730.43 | 61,124.36 |
Non-Current Financial Assets | 34,000.00 | -500.00 | -33,500.00 |
Loans | 20,000.00 | 1,52,702.24 | -1,84,105.46 |
Adjustments for increase/(decrease) in operating liabilities | |||
Other Payables | 100.00 | -1,148.50 | -1,489.11 |
Other Non-Financial Liabilities | -6.71 | 7.81 | -300.00 |
Provisions | 2,972.24 | -9,074.20 | 9,074.20 |
Cash generated from operations | -1,20,784.98 | 1,61,889.86 | 2,46,973.52 |
Direct Taxes Paid | -17,427.49 | -56,261.40 | -44,884.18 |
Net Cash generated from Operating Activities | -1,38,212.47 | 1,05,628.46 | 2,02,089.34 |
B. Cash flows from Investing Activities | |||
Sale/(Purchase) of investment in Equity Instrument (net) | 4,614.57 | -1,36,750.64 | -40,362.80 |
Dividend Income on investment | 23,209.71 | 30,810.15 | 32,093.78 |
Interest Income | 1,564.07 | 6,842.55 | 6,220.98 |
Net Cash from / (used in) Investing Activities | 29,388.35 | -99,097.94 | -2,048.04 |
C. Cash Flows from Financing Activities | |||
Proceeds from Unsecured loans | - | - | 1,92,000.00 |
Repayment of Unsecured loans | - | - | -2,77,018.63 |
Interest Paid | - | - | -1,050.89 |
Net Cash from / (used in) Financing Activities | - | - | -86,069.52 |
Net Increase / (Decrease) in Cash and Cash Equivalents | -1,08,824.12 | 6,530.52 | 1,13,971.78 |
Cash and cash equivalents at the beginning of the year | 1,22,130.91 | 1,15,600.39 | 1,628.61 |
Cash and cash equivalents at the end of the year | 13,306.79 | 1,22,130.91 | 1,15,600.39 |
1. Cash Flows from Operating Activities:
- The company reported a substantial profit for the years 2021, 2022, and 2023.
- Adjustments to the profit included provisions, depreciation, interest income, and dividends, impacting the final operating profit.
- Operating cash flow, calculated before working capital changes, saw a significant decrease in 2023 compared to the previous years.
- The decrease was influenced by a substantial negative impact from changes in operating assets and liabilities, particularly a drastic increase in inventories.
2. Cash Flows from Investing Activities:
- The net cash from investing activities turned positive in 2023, indicating a shift towards increased investments.
- The company made net purchases of equity instruments, while consistently earning dividends and interest income from its investments.
- Despite a negative trend in 2022, the overall positive net cash in 2023 suggests a strategic focus on investment activities.
3. Cash Flows from Financing Activities:
- The financing activities depict a decrease in cash for all three years, mainly due to loan repayments and interest payments.
- Unsecured loans were procured in 2021, contributing to a positive cash flow, but subsequent repayments led to a negative impact on cash in the following years.
- The overall financing activities resulted in a net decrease in cash, emphasizing the impact of loan transactions on the company 's liquidity.
4. Net Increase/(Decrease) in Cash and Cash Equivalents:
- The net cash position at the end of each year reflects the overall change in cash and cash equivalents.
- While 2021 and 2022 witnessed positive increases, 2023 saw a significant decrease primarily due to operational and financing activities.
Ratios | 2022-23 | 2021-22 |
Current Ratio | 43.23:1 | 6.84:1 |
Debtors Turnover | 2.41:1 | 85.70:1 |
Inventory Turnover | 0.25:1 | 0.58:1 |
Return on Net worth (%) | 1.9 | 6.88 |
Operating Profit Margin (%) | 0.2 | 0.46 |
Net Profit Margin (%) | 0.12 | 0.35 |
1. Current Ratio:
- 2022-23: 43.23:1
- 2021-22: 6.84:1
- The current ratio indicates the company 's ability to cover its short-term liabilities with its short-term assets. A higher current ratio is generally considered favorable, as it suggests a better ability to meet short-term obligations. In this case, the current ratio has significantly improved from 2021-22 to 2022-23, indicating a stronger financial position in terms of liquidity.
2. Debtors Turnover:
- 2022-23: 2.41:1
- 2021-22: 85.70:1
- The debtors turnover ratio measures how quickly a company collects its receivables. A higher ratio is generally better, as it implies a shorter time to collect outstanding payments. In this case, there has been a substantial decrease in the ratio from 2021-22 to 2022-23, indicating an improvement in the efficiency of receivables collection.
3. Inventory Turnover:
- 2022-23: 0.25:1
- 2021-22: 0.58:1
- The inventory turnover ratio reflects how efficiently a company manages its inventory. A higher ratio suggests better inventory management. In this case, the ratio has decreased, indicating a longer time to sell or higher levels of inventory relative to sales. It 's important to understand the industry norms when assessing this ratio.
4. Return on Net Worth (%):
- 2022-23: 1.9%
- 2021-22: 6.88%
- Return on Net-Worth (RONW) measures the profitability of the company in relation to its net worth. A higher percentage is generally preferred, as it indicates better profitability. The decrease in RONW from 2021-22 to 2022-23 may suggest a decline in the company 's profitability relative to its net worth.
5. Operating Profit Margin (%):
- 2022-23: 0.2%
- 2021-22: 0.46%
- Operating profit margin is the percentage of sales that turn into operating profit. A higher margin is generally better. The decrease in the operating profit margin suggests a lower percentage of sales translating into operating profit in 2022-23 compared to 2021-22.
6. Net Profit Margin (%):
- 2022-23: 0.12%
- 2021-22: 0.35%
- Net profit margin measures the percentage of sales that turn into net profit. Similar to operating profit margin, a higher net profit margin is preferred. The decrease in net profit margin from 2021-22 to 2022-23 indicates a lower percentage of sales translating into net profit.
Particulars |
2023 |
2022 |
2021 |
Dividend (final + interim) (In Rs.) |
- |
- |
- |