Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Skyline India Limited |
Particulars |
31-03-2023 |
31-03-2022 |
ASSETS |
|
|
Non-current assets |
|
|
Property, Plant and Equipment |
15,875 |
7,620 |
Deferred tax assets (net) |
411 |
69 |
Current assets |
|
|
Trade receivables |
4943 |
24,221 |
Cash and cash equivalents |
5312 |
6,879 |
Current Tax Assets (Net) |
5380 |
7,527 |
Other current assets |
69273 |
1,33,210 |
Total Assets |
115276 |
1,79,525 |
EQUITY AND LIABILITIES |
|
|
Equity |
|
|
Equity Share capital |
4,25,906 |
4,25,906 |
Other Equity |
-314453 |
-2,55,779 |
LIABILITIES |
|
|
Current liabilities |
|
|
Other current liabilities |
3823 |
9,398 |
Total Equity and Liabilities |
115276 |
1,79,525 |
Particulars |
31-03-2023 |
31-03-2023 |
Revenue From Operations |
25659 |
21,786 |
Other Income |
12789 |
11799 |
Total Income |
38447 |
33,585 |
EXPENSES |
|
|
Operational Expenses |
29600 |
16,133 |
Purchases of Stock-in-Trade |
|
|
Changes in inventories of finished goods, Stock-in -Trade and work-in-progress |
-14082 |
- |
Employee benefits expense |
20,194 |
7,073 |
Finance costs |
14 |
101 |
Depreciation and amortization expense |
6127 |
2346 |
Other expenses |
51,125 |
46,949 |
Total expenses |
97464 |
72,602 |
Profit/(loss) before exceptional items and |
-59016 |
-39,017 |
Deferred tax |
- |
-7 |
Mat Credit Entitlement |
342 |
616 |
Profit (Loss) for the period from continuing operations |
-58674 |
-39626 |
Earnings per equity share |
|
|
Basic |
-1.38 |
-0.92 |
Diluted |
-1.38 |
-0.92 |
Earnings per equity share (for Discontinued) |
|
|
Basic |
-1.38 |
-0.92 |
Diluted |
-1.38 |
-0.92 |
Particulars |
31-03-2023 |
31-03-2023 |
Operating activity |
|
|
Net profit before tax |
-59,016 |
-39,017 |
Adjustments for |
|
|
Amount w/off |
- |
5,722 |
Depreciation |
6,127 |
2,346 |
Interest received |
-224 |
190 |
Operating profit before working capital changes |
-53,112 |
-30,759 |
Changes in working capital |
|
|
Increase / decrease in inventories |
-14,082 |
- |
Increase / decrease in trade receivables |
19,279 |
-20,124 |
Increase / decrease in long term loans and advances |
66,084 |
48,971 |
Increase / decrease in other current liabilities |
-5,576 |
-869 |
Cash generated from operations |
12,592 |
-762 |
Net cash from operating activity |
12,592 |
-762 |
Investing activity |
|
|
Increase / decrease in fixed assets |
-14,382 |
-8,148 |
Net cash from investing activity |
-14,382 |
-8,148 |
Financing activities |
|
|
Interest received |
224 |
-190 |
Net cash from financing activity |
224 |
-190 |
Net increase/ decrease in cash and cash equivalents |
-1,567 |
-9,100 |
Opening cash and cash equivalent |
6,879 |
15,979 |
Closing cash and cash equivalent |
5,312 |
6,879 |
Cash in hand |
1,326 |
3,220 |
Cheque in hand |
3,376 |
- |
Balances with banks |
|
|
Current accounts |
611 |
276 |
Fixed deposit |
- |
3,383 |
Here is a summary of the Cash Flow Statement for the years 2023 and 2022:
Operating Activity
Net Profit before Tax: There is a decrease from -₹59,016 in 31-03-2022 to -₹39,017 in 31-03-2023.
Adjustments:
Amount written off: No specific amount mentioned for 31-03-2023, but it was ₹5,722 in the previous period.
Depreciation: Increased from ₹2,346 to ₹6,127.
Interest received: Increased slightly from ₹190 to -₹224 (possibly interest paid in 2023).
Operating Profit Before Working Capital Changes: Decreased significantly from -₹53,112 to -₹30,759.
Changes in Working Capital:
Inventories: Decreased by -₹14,082 in 2023.
Trade Receivables: Improved by ₹19,279 in 2023 (reduced receivables).
Long Term Loans and Advances: Increased by ₹66,084 in 2023.
Other Current Liabilities: Improved by -₹5,576 in 2023.
Cash Generated from Operations: Improved to ₹12,592 in 2023 from -₹762 in 2022.
Investing Activity
Increase/Decrease in Fixed Assets: -₹14,382 in 2023 compared to -₹8,148 in 2022.
Financing Activity
Interest Received: Net positive cash inflow of ₹224 in 2023, compared to a net outflow of -₹190 in 2022.
Cash Flow Analysis
Net Increase/Decrease in Cash and Cash Equivalents: -₹1,567 in 2023 compared to -₹9,100 in 2022.
Opening and Closing Cash Balances: There was a decrease in cash from ₹6,879 to ₹5,312 from 31-03-2022 to 31-03-2023.
Cash Breakdown
Cash in Hand: Decreased from ₹3,220 to ₹1,326.
Cheques in Hand: Decreased from ₹3,376 to 0.
Balances with Banks: Increased slightly from ₹276 to ₹611 in current accounts.
Overall Analysis
Profitability: The Company’s net profit before tax improved slightly in 2023 despite a challenging operating environment.
Operating Efficiency: Operating profit before working capital changes improved significantly, indicating better cost management.
Working Capital: Positive changes in trade receivables and long term loans and advances show effective management of liquidity and financing.
Cash Flow: Positive cash flow from operations and a decrease in investing outflows contributed to a better cash position despite lower net profits.
Ratios |
31-03-2023 |
31-03-2022 |
Current Ratio |
25.89 |
18.28 |
Return on equity Ratio |
-13.78 |
-9.16 |
Trade receivables turnover Ratio |
0.19 |
1.11 |
Net capital turnover Ratio |
-0.06 |
-0.24 |
Net profit Ratio |
-2.28 |
-1.16 |
Return on capital employed |
-0.14 |
-0.23 |
Current Ratio
31-03-2023: 25.89
31-03-2022: 18.28
Analysis:
The current ratio measures the company 's ability to pay its short-term obligations with its short-term assets. A higher current ratio indicates stronger liquidity. In 2023, the current ratio significantly increased to 25.89 from 18.28 in 2022, indicating a substantial improvement in liquidity and the company 's ability to cover its short-term liabilities with its current assets.
Return on Equity Ratio (ROE)
31-03-2023: -13.78%
31-03-2022: -9.16%
Analysis:
ROE measures the company 's profitability relative to shareholders ' equity. A negative ROE indicates that the company 's net income was insufficient to cover shareholders ' equity, resulting in a loss. The decrease in ROE from -9.16% in 2022 to -13.78% in 2023 indicates a worsening profitability situation relative to equity.
Trade Receivables Turnover Ratio
31-03-2023: 0.19
31-03-2022: 1.11
Analysis:
This ratio indicates how efficiently the company collects its credit sales from customers. A lower ratio suggests slower turnover and possibly inefficient credit management. The significant decrease from 1.11 in 2022 to 0.19 in 2023 indicates a substantial decline in the efficiency of collecting receivables, which could lead to cash flow challenges.
Net Capital Turnover Ratio
31-03-2023: -0.06
31-03-2022: -0.24
Analysis:
This ratio measures how effectively the company utilizes its total capital to generate sales. A negative ratio typically indicates inefficiency in capital utilization, where sales generated are less than the total capital employed. The improvement from -0.24 in 2022 to -0.06 in 2023 suggests a slight enhancement in capital efficiency, but it still indicates that capital utilization is not optimal.
Net Profit Ratio
31-03-2023: -2.28%
31-03-2022: -1.16%
Analysis:
The net profit ratio (also known as net profit margin) measures how much profit a company generates for every rupee of sales. A negative net profit ratio indicates a loss. The increase in the net profit ratio from -1.16% in 2022 to -2.28% in 2023 indicates a decrease in profitability relative to sales, reflecting increased costs or decreased revenue.
Return on Capital Employed (ROCE)
31-03-2023: -0.14%
31-03-2022: -0.23%
Particulars |
31-03-2023 |
31-03-2022 |
Dividend paid |
- |
- |
Retained earnings |
-58674 |
-58,673 |
Total |
-58674 |
-58,673 |
The Company has suffered losses, due to this Directors’ regret their inability to recommended dividend on equity shares for the year.