Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
SPML India Limited |
Particulars |
31-03-2023 |
31-03-2022 |
ASSETS |
|
|
Non-current assets |
|
|
Investments |
1,827.54 |
1,827.54 |
Other non-current financial assets |
100.9 |
100.9 |
Deferred Tax Assets |
25 |
- |
Total Non-current assets |
1,928.44 |
1,928.44 |
Current assets |
|
|
Inventories |
11.67 |
11.67 |
Other Current Financial Assets |
0.1 |
- |
Cash and cash equivalents |
21.59 |
8.29 |
Loans & Advances |
534.59 |
593 |
Other current assets |
3.05 |
3.65 |
Total Current assets |
571 |
616.61 |
TOTAL ASSETS |
2,499.44 |
2,545.05 |
EQUITY AND LIABILITIES |
|
|
EQUITY |
|
|
Equity Share capital |
991.84 |
991.84 |
Other Equity |
1,311.12 |
1,319.01 |
Total Equity |
2,302.95 |
2,310.85 |
Non-Controlling Interests |
116.8 |
114.91 |
LIABILITIES |
|
|
Current liabilities |
|
|
Short term borrowings |
64.06 |
78.06 |
Other current liabilities |
9.2 |
18.59 |
Current Tax Liabilities |
6.43 |
22.65 |
Total Current liabilities |
79.69 |
119.3 |
TOTAL EQUITY AND LIABILITIES |
2,499.44 |
2,545.05 |
Particulars |
31-03-2023 |
31-03-2022 |
Income |
|
|
Revenue from Operations |
30.39 |
98.99 |
Other Income |
0.13 |
0.03 |
Total Income |
30.52 |
99.02 |
Expenses |
|
|
Employee benefits expense |
22.92 |
17.45 |
Finance costs |
0 |
1.17 |
Other Expenses |
7.65 |
6.24 |
Total Expenses |
30.57 |
24.85 |
Profit /(Loss) for the year |
-0.05 |
74.17 |
Income Tax Expenses |
1.98 |
17.8 |
Income Tax Expenses (Earlier Years) |
3.98 |
-19.37 |
Profit /(Loss) for the year |
-6 |
75.74 |
Total Comprehensive Income for the year |
-6 |
75.74 |
Profit / Loss for the year attributable to |
|
|
Owners of the Company |
-7.89 |
65.24 |
Non-Controlling Interests |
1.89 |
10.5 |
Earnings Per Share (₹) |
|
|
Basic |
-0.06 |
0.73 |
Diluted |
-0.06 |
0.73 |
Particulars |
31-03-2023 |
31-03-2022 |
Cash flows from operating activities |
|
|
Profit before tax |
-0.05 |
74.17 |
Income Tax Provision (Reversed) |
-3.98 |
19.37 |
Interest income |
0 |
1.17 |
Operating cash flows before working capital changes |
-4.02 |
94.71 |
Decrease/(Increase) in Trade and Other Current Assets |
58.91 |
641.52 |
(Decrease)/Increase in Current Liabilities and provisions |
-39.61 |
-23.6 |
Cash generated from operations |
15.28 |
712.63 |
Income-tax (paid) |
1.98 |
17.8 |
Net cash from operating activities |
13.3 |
694.83 |
Cash flows from investing activities |
|
|
Purchase of Investment (Conversion From Loan) |
- |
-867.99 |
Net cash from investing activities |
- |
-867.99 |
Cash flows from financing activities |
|
|
Finance Charges |
0 |
-1.17 |
Net cash from financing activities |
0 |
-1.17 |
Net increase in cash and cash equivalents |
13.3 |
-174.33 |
Cash and cash equivalents at the beginning of the year |
8.29 |
182.63 |
Cash and cash equivalents at the end of the year |
21.59 |
8.29 |
Here is a summary of the Cash Flow Statement for the years 2023 and 2022:
Cash Flows from Operating Activities:
Profit before tax: There was a loss of -0.05 in 31-03-2023 compared to a profit of 74.17 in 31-03-2022, indicating a significant decline.
Income Tax Provision (Reversed): The provision reversed was -3.98 in 31-03-2023, higher than the reversed provision of 19.37 in 31-03-2022, impacting cash flows negatively.
Interest income: There was no interest income in 31-03-2023, compared to 1.17 in 31-03-2022, reducing cash inflow.
Operating cash flows before working capital changes: This figure decreased from 94.71 in 31-03-2022 to -4.02 in 31-03-2023, indicating a significant reduction in cash generated from core operations.
Changes in Trade and Other Current Assets: There was an increase of 58.91 in 31-03-2023 compared to 641.52 in 31-03-2022, affecting cash flows positively.
(Decrease)/Increase in Current Liabilities and provisions: There was a decrease of -39.61 in 31-03-2023 compared to -23.6 in 31-03-2022, impacting cash flows positively.
Cash generated from operations: This decreased sharply from 712.63 in 31-03-2022 to 15.28 in 31-03-2023.
Income-tax (paid): Income tax paid was 1.98 in 31-03-2023 compared to 17.8 in 31-03-2022, decreasing cash outflow.
Net cash from operating activities: This decreased from 694.83 in 31-03-2022 to 13.3 in 31-03-2023, reflecting weaker operational cash flow performance.
Cash Flows from Investing Activities:
Purchase of Investment (Conversion from Loan): There was no purchase recorded in both 31-03-2023 and -867.99 in 31-03-2022, indicating no new investments.
Net cash from investing activities: No cash flow was recorded in both years, indicating stability in investment activities.
Cash Flows from Financing Activities:
Finance Charges: There was no finance charge in 31-03-2023, compared to -1.17 in 31-03-2022.
Net cash from financing activities: There was no cash flow in 31-03-2023, compared to -1.17 in 31-03-2022.
Ratios |
31-03-2023 |
31-03-2022 |
Current Ratio (In Times) |
9.77 |
7.26 |
Debt-Equity Ratio (In Times) |
0.02 |
0.02 |
Debt Service Coverage Ratio (In Times) |
-0.2 |
1.69 |
Return on Equity Ratio (In %) |
-0.53 |
2.19 |
Net Capital Turnover Ratio (In Times) |
5.14 |
21.68 |
Net Profit Ratio (In %) |
-57.36 |
54.29 |
Return on Capital Employed (In %) |
3.05 |
-1.12 |
Return on Investment (In %) |
1.13 |
3.85 |
Current Ratio:
31-03-2023: 9.77
31-03-2022: 7.26
Analysis: The current ratio has improved from 7.26 in 31-03-2022 to 9.77 in 31-03-2023, indicating a stronger liquidity position. This suggests the company has more current assets relative to current liabilities, which is a positive sign for short-term financial health.
Debt-Equity Ratio:
31-03-2023: 0.02
31-03-2022: 0.02
Analysis: The debt-equity ratio remained stable at 0.02 in both years. This indicates that the company has very low debt relative to equity, which generally signifies a conservative capital structure.
Debt Service Coverage Ratio:
31-03-2023: -0.20
31-03-2022: 1.69
Analysis: The debt service coverage ratio has decreased significantly from 1.69 in 31-03-2022 to -0.20 in 31-03-2023. A negative ratio indicates that the company 's operating income is not sufficient to cover its debt obligations. This is a concerning sign as it suggests potential financial distress or difficulty in servicing debt.
Return on Equity Ratio:
31-03-2023: -0.53%
31-03-2022: 2.19%
Analysis: The return on equity (ROE) has declined sharply from 2.19% in 31-03-2022 to -0.53% in 31-03-2023. A negative ROE indicates that the company incurred a net loss, resulting in a negative return on shareholders ' equity. This reflects poor profitability performance.
Net Capital Turnover Ratio:
31-03-2023: 5.14
31-03-2022: 21.68
Analysis: The net capital turnover ratio has decreased significantly from 21.68 in 31-03-2022 to 5.14 in 31-03-2023. This suggests that the company 's revenue generated per unit of capital employed has decreased, indicating less efficiency in utilizing capital to generate sales.
Net Profit Ratio:
31-03-2023: -57.36%
31-03-2022: 54.29%
Analysis: The net profit ratio has deteriorated drastically from 54.29% in 31-03-2022 to -57.36% in 31-03-2023. A negative net profit ratio indicates a net loss relative to sales, highlighting severe profitability challenges.
Return on Capital Employed:
31-03-2023: 3.05%
31-03-2022: -1.12%
Analysis: The return on capital employed (ROCE) has improved from -1.12% in 31-03-2022 to 3.05% in 31-03-2023. This shows that the company has generated a positive return on the capital invested, though it remains low.
Return on Investment:
31-03-2023: 1.13%
31-03-2022: 3.85%
Analysis: The return on investment (ROI) has declined from 3.85% in 31-03-2022 to 1.13% in 31-03-2023. This indicates a lower return on the investments made, reflecting reduced profitability from investments.
Particulars |
31-03-2023 |
31-03-2022 |
Dividend paid |
- |
- |
Retained earnings |
1,071.64 |
1,083.51 |
Total |
1,071.64 |
1,083.51 |
No dividend have been declared or paid during the year by the company.