Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Sree Satyanarayana Spinning Mills Ltd |
Particulars |
31-03-2023 |
31-03-2022 |
Non-current Assets |
|
|
Property, Plant and Equipment |
2,985.17 |
3,227.75 |
Investments |
- |
524.88 |
Others |
112.69 |
93.05 |
Other Non-current Assets |
75.53 |
88.22 |
Current Assets |
|
|
Inventories |
2,653.83 |
1,389.47 |
Investments |
817.32 |
2,103.69 |
Trade Receivables |
654.98 |
1,477.15 |
Cash and Cash Equivalents |
30.08 |
13.91 |
Bank balances other than above |
92 |
- |
Others |
4.47 |
2.9 |
Current Tax Asset (Net) |
37.3 |
- |
Other Current Assets |
148.24 |
68.35 |
TOTAL |
7,611.61 |
8,989.36 |
EQUITY AND LIABILITIES |
|
|
Equity |
|
|
Equity Share Capital |
105.01 |
105.01 |
Other Equity |
5,974.08 |
7,088.53 |
LIABILITIES |
|
|
Non-Current Liabilities |
|
|
Provisions |
82.21 |
55.67 |
Deferred Tax Liability (Net) |
170.19 |
348.75 |
Current Liabilities |
|
|
Borrowings |
- |
378.29 |
Due to Micro & Small Enterprises |
16.45 |
5.37 |
Due to Others |
1,010.59 |
656.91 |
Other Financial Liabilities |
218.57 |
305.11 |
Other Current Liabilities |
22.49 |
22.88 |
Provisions |
12.03 |
11.06 |
Current Tax Liabilities (Net) |
- |
11.78 |
TOTAL |
7,611.61 |
8,989.36 |
Particulars |
31-03-2023 |
31-03-2022 |
Revenue from operations |
5,472.51 |
9,314.77 |
Other Income |
130.75 |
230.9 |
Total Income |
5,603.26 |
9,545.67 |
Expenses |
|
|
Cost of raw materials consumed |
3,553.95 |
4,057.25 |
Changes in Inventories of finished goods and Work-in-progress |
0.46 |
-193.91 |
Employee benefits expense |
833.15 |
950.15 |
Finance Costs |
3.47 |
6.22 |
Depreciation and amortization expense |
355.64 |
344.52 |
Power and fuel |
915.47 |
979.31 |
Other expenses |
729.66 |
854.65 |
Total Expenses |
6,391.80 |
6,998.19 |
Profit/(loss) before exceptional items and tax |
-788.54 |
2,547.49 |
Add: Exceptional items |
52.2 |
- |
Profit/(loss) before tax |
-736.34 |
2,547.49 |
Current tax |
- |
657 |
Deferred tax |
-178.97 |
1.58 |
Short/(Excess) Provision of Income tax of earlier years |
-13.84 |
- |
Total tax expense |
-192.81 |
659.51 |
Profit/(loss) for the year from continuing operations |
-543.53 |
1,887.97 |
Profit/(loss) for the period |
-543.53 |
1,887.97 |
Other comprehensive income: |
|
|
Items that will not be reclassified to profit or loss |
-523.26 |
69.49 |
Income tax relating to items that will not be reclassified to profit or loss |
-0.41 |
-5.17 |
Total Comprehensive Income for the period |
-1,067.19 |
1,952.29 |
Earning per share: Basic / Diluted / Restated |
-51.76 |
179.79 |
Particulars |
31-03-2023 |
31-03-2022 |
Profit before tax from continuing operations |
-736.34 |
2,547.49 |
Adjustments for |
|
|
Interest expense |
3.47 |
6.22 |
Interest income |
-5.16 |
-4.43 |
Dividend income |
-98.68 |
-43.88 |
Depreciation/amortization on continuing operation |
355.64 |
344.52 |
Loss/[profit] on sale of fixed assets |
-10.19 |
-86.07 |
Remeasurement of defined benefit plans |
1.62 |
20.55 |
Operating profit before working capital changes |
-489.64 |
2,784.39 |
Movements in working capital: |
|
|
Increase/[decrease] in trade payables |
364.76 |
374.69 |
Increase/[decrease] in non-current provisions |
26.53 |
-2.61 |
Increase/[decrease] in short-term provisions |
0.97 |
-54.35 |
Increase/[decrease] in other liabilities (Current) |
-0.39 |
-1.15 |
Increase/[decrease] in other financial liabilities (Current) |
-88.53 |
144.14 |
Increase/[decrease] in other financial assets (Non-Current) |
-19.64 |
- |
Decrease/[increase] in trade receivables |
822.17 |
-1,100.38 |
Decrease/[increase] in inventories |
-1,264.36 |
34.74 |
Decrease/[increase] in other assets |
-67.21 |
-102.21 |
Decrease/[increase] in other financial assets (Current) |
- |
- |
Decrease/[increase] in current investments |
1,385.05 |
-1,535.00 |
Decrease/[increase] in margin money deposits |
-92 |
0.47 |
Cash generated from/[used in] operations |
- |
- |
Direct taxes paid [net of refunds] |
-35.24 |
-658.47 |
Net cash flow from/[used in] operating activities |
542.47 |
-115.73 |
Cash flows from investing activities |
|
|
Purchase of fixed assets, including intangible assets, CWIP, and capital advances |
-120.34 |
-226.42 |
Proceeds from sale of fixed assets |
17.48 |
171.36 |
Purchase of current investments |
- |
-150 |
Interest received |
3.59 |
5.93 |
Dividends received from long-term investments |
- |
- |
Net cash flow from/[used in] investing activities |
-99.27 |
-199.13 |
Cash flows from financing activities |
|
|
Proceeds from borrowings |
-378.29 |
378.29 |
Interest paid |
-3.47 |
-0.86 |
Dividends paid including interim dividend |
-45.26 |
-85.62 |
Net cash flow from/[used in] in financing activities |
-427.03 |
291.81 |
Net increase/[decrease] in cash and cash equivalents |
16.17 |
-23.05 |
Cash and cash equivalents at the beginning of the year |
13.91 |
36.95 |
Cash and cash equivalents at the end of the year |
30.08 |
13.91 |
Components of cash and cash equivalents |
|
|
Cash on hand |
0.09 |
0.18 |
With banks |
15.67 |
1.4 |
Unpaid dividend accounts |
14.32 |
12.33 |
Total cash and cash equivalents |
30.08 |
13.91 |
Here is the analysis of cash flow for year March 2023 and 2022:
Profit before Tax from Continuing Operations
2023: -736.34
2022: 2,547.49
In 2023, the company recorded a significant loss before tax of -736.34, a stark contrast to the profit of 2,547.49 in 2022. This indicates a substantial decline in profitability from continuing operations.
Adjustments
Interest Expense
2023: 3.47
2022: 6.22
The interest expense decreased from 6.22 in 2022 to 3.47 in 2023, indicating lower borrowing costs or reduced debt levels.
Interest Income
2023: -5.16
2022: -4.43
Interest incomes slightly increased from -4.43 in 2022 to -5.16 in 2023.
Dividend Income
2023: -98.68
2022: -43.88
Dividend incomes increased significantly, from -43.88 in 2022 to -98.68 in 2023, showing higher returns from investments.
Depreciation/Amortization on Continuing Operations
2023: 355.64
2022: 344.52
Depreciation and amortization expenses rose slightly, from 344.52 in 2022 to 355.64 in 2023, reflecting increased use or acquisition of depreciable assets.
Loss/[Profit] on Sale of Fixed Assets
2023: -10.19
2022: -86.07
The company recorded less profit on the sale of fixed assets in 2023 (-10.19) compared to 2022 (-86.07).
Remeasurement of Defined Benefit Plans
2023: 1.62
2022: 20.55
Costs associated with remeasuring defined benefit plans decreased from 20.55 in 2022 to 1.62 in 2023.
Operating Profit before Working Capital Changes
2023: -489.64
2022: 2,784.39
Operating profit before changes in working capital turned negative in 2023, down from a substantial positive figure in 2022.
Movements in Working Capital
Trade Payables
2023: 364.76
2022: 374.69
There was a slight decrease in the increase of trade payables from 374.69 in 2022 to 364.76 in 2023.
Non-Current Provisions
2023: 26.53
2022: -2.61
Non-current provisions saw an increase in 2023 compared to a decrease in 2022.
Short-Term Provisions
2023: 0.97
2022: -54.35
Short-term provisions increased slightly in 2023 after a decrease in 2022.
Other Liabilities (Current)
2023: -0.39
2022: -1.15
Other current liabilities decreased slightly in both years, but less so in 2023.
Other Financial Liabilities (Current)
2023: -88.53
2022: 144.14
Other current financial liabilities decreased in 2023, following an increase in 2022.
Other Financial Assets (Non-Current)
2023: -19.64
2022:
Not available for comparison. There was a decrease in non-current financial assets in 2023.
Trade Receivables
2023: 822.17
2022: -1,100.38
Trade receivables decreased in 2023, compared to an increase in 2022.
Inventories
2023: -1,264.36
2022: 34.74
Inventories increased significantly in 2023, compared to a small increase in 2022.
Other Assets
2023: -67.21
2022: -102.21
Other assets decreased less in 2023 compared to 2022.
Current Investments
2023: 1,385.05
2022: -1,535.00
Current investments saw a significant increase in 2023 after a decrease in 2022.
Margin Money Deposits
2023: -92
2022: 0.47
Margin money deposits decreased in 2023 compared to a slight increase in 2022.
Cash Generated from Operations
2023 and 2022: Not explicitly provided. The net result from operating activities before taxes and adjustments is not explicitly provided.
Direct Taxes Paid (Net of Refunds)
2023: -35.24
2022: -658.47
Direct taxes paid decreased significantly in 2023.
Net Cash Flow from Operating Activities
2023: 542.47
2022: -115.73
The net cash flow from operating activities turned positive in 2023, a significant improvement from the negative cash flow in 2022.
Cash Flows from Investing Activities
Purchase of Fixed Assets
2023: -120.34
2022: -226.42
Purchases of fixed assets decreased in 2023.
Proceeds from Sale of Fixed Assets
2023: 17.48
2022: 171.36
Proceeds from asset sales were lower in 2023.
Purchase of Current Investments
2023: Not applicable
2022: -150
There were no purchases of current investments in 2023.
Interest Received
2023: 3.59
2022: 5.93
Interest received decreased slightly in 2023.
Dividends Received from Long-Term Investments
2023 and 2022: Not provided.
No specific details on dividends received from long-term investments for both years.
Net Cash Flow from Investing Activities
2023: -99.27
2022: -199.13
Net cash flow from investing activities was negative but improved in 2023 compared to 2022.
Cash Flows from Financing Activities
Proceeds from Borrowings
2023: -378.29
2022: 378.29
The Company had significant borrowings in 2022 but reduced them in 2023.
Interest Paid
2023: -3.47
2022: -0.86
Interest payments increased in 2023.
Dividends Paid
2023: -45.26
2022: -85.62
Dividends paid were lower in 2023.
Net Cash Flow from Financing Activities
2023: -427.03
2022: 291.81 Net cash flow from financing activities was negative in 2023, compared to a positive flow in 2022.
Net Increase/[Decrease] in Cash and Cash Equivalents
2023: 16.17
2022: -23.05
There was a positive increase in cash and cash equivalents in 2023, reversing the negative trend from 2022.
Cash and Cash Equivalents at the Beginning of the Year
2023: 13.91
2022: 36.95
Cash and cash equivalents at the start of 2023 were lower compared to 2022.
Cash and Cash Equivalents at the End of the Year
2023: 30.08
2022: 13.91
The Company ended 2023 with higher cash and cash equivalents than in 2022.
Components of Cash and Cash Equivalents
Cash on Hand
2023: 0.09
2022: 0.18
Cash on hand decreased slightly in 2023.
With Banks
2023: 15.67
2022: 1.4
Bank balances increased significantly in 2023.
Unpaid Dividend Accounts
2023: 14.32
2022: 12.33
Unpaid dividend accounts increased slightly in 2023.
Ratio |
2023 |
2022 |
Current Ratio (in times) |
3.37 |
3.63 |
Debt-Equity Ratio (in times) |
- |
0.05 |
Debt Service Coverage Ratio (in times) |
-56.06 |
5.6 |
Return on Equity Ratio (in %) |
-8% |
30% |
Inventory Turnover Ratio (in times) |
2.71 |
6.62 |
Trade Receivables Turnover Ratio (in times) |
5.13 |
10.05 |
Trade Payables Turnover Ratio (in times) |
5.75 |
8.04 |
Net Capital Turnover Ratio (in times) |
1.81 |
2.54 |
Net Profit Ratio (in %) |
-10% |
20% |
Return on Capital Employed (in %) |
-12% |
32% |
Return on Investment (in %) |
-100% |
10% |
Here is the summary of financial and operational metrics for Sree Satyanarayana Spinning mills Limited for year 2023 & 2022:
Liquidity Ratios
Current Ratio
2023: 3.37
2022: 3.63
The current ratio measures the company 's ability to pay short-term obligations with its current assets. A ratio above 1 indicates good liquidity. While still healthy, the slight decrease from 3.63 in 2022 to 3.37 in 2023 suggests a marginal reduction in liquidity.
Solvency Ratios
Debt-Equity Ratio
2023: Not provided
2022: 0.05
The debt-equity ratio for 2023 is not provided, but in 2022, it was very low (0.05), indicating minimal reliance on debt financing.
Debt Service Coverage Ratio
2023: -56.06
2022: 5.6
This ratio indicates the company 's ability to service its debt. A negative ratio of -56.06 in 2023 suggests severe difficulties in covering debt obligations, a drastic decline from 5.6 in 2022.
Profitability Ratios
Return on Equity (ROE)
2023: -8%
2022: 30%
ROE measures the return generated on shareholders ' equity. The negative ROE of -8% in 2023 indicates a loss, a significant decline from a robust 30% in 2022.
Net Profit Ratio
2023: -10%
2022: 20%
This ratio shows the percentage of profit relative to revenue. A negative ratio of -10% in 2023 signifies the company incurred losses, contrasting sharply with the 20% profit margin in 2022.
Return on Capital Employed (ROCE)
2023: -12%
2022: 32%
ROCE assesses the profitability and efficiency of capital use. The negative ROCE of -12% in 2023 indicates inefficiency and loss, a sharp decline from the positive 32% in 2022.
Return on Investment (ROI)
2023: -100%
2022: 10% ROI measures the return on total investments. The drastic drop to -100% in 2023 implies complete loss on investments, compared to a 10% return in 2022.
Activity Ratios
Inventory Turnover Ratio
2023: 2.71
2022: 6.62
This ratio indicates how often inventory is sold and replaced over a period. The decrease from 6.62 in 2022 to 2.71 in 2023 suggests slower inventory movement and potential overstocking or reduced sales.
Trade Receivables Turnover Ratio
2023: 5.13
2022: 10.05
This ratio shows how efficiently receivables are collected. The drop from 10.05 in 2022 to 5.13 in 2023 indicates slower collection of receivables.
Trade Payables Turnover Ratio
2023: 5.75
2022: 8.04
This ratio measures the rate at which the company pays off its suppliers. The decrease from 8.04 in 2022 to 5.75 in 2023 suggests slower payment to suppliers.
Net Capital Turnover Ratio
2023: 1.81
2022: 2.54
This ratio evaluates how effectively the company uses its working capital to generate revenue. The reduction from 2.54 in 2022 to 1.81 in 2023 indicates less efficient use of working capital.
Particulars |
2023 |
2022 |
Dividend Per Share (Rs) |
4.50 |
4.50 |
Retained Earnings (In lakhs) |
2580.18 |
3169.76 |
Dividend per Share: The specific dividend per share figure for March 2023 is Rs 4.50 and 2022 is also Rs 4.50 provided; Dividend per share represents the portion of a company 's earnings that is distributed to shareholders in the form of dividends. A higher dividend per share may indicate that the company is sharing more of its profits with shareholders.
Retained Earnings: Retained earnings for 2023 amounted to Rs. 2580.18 Lakhs, while in 2022, they were Rs. 3169.76 Lakhs. Retained earnings represent the portion of a company 's profits that is reinvested in the business rather than distributed as dividends. An increase in retained earnings suggests that the company has retained more of its profits for reinvestment or future growth.
To provide a more comprehensive analysis, it would be necessary to consider additional financial metrics such as revenue, net profit, assets, liabilities, and cash flows. Additionally, an analysis of trends over multiple years and a comparison to industry benchmarks and competitors would help in assessing the company 's financial health and performance.