FUTURE ENGINEERS INDIA Profit & Loss

Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
INCOME :
INCOME :
Gross Sales 2,445.25 1,793.30 1,442.26 1,508.22 1,718.70
     Job Work/ Contract Receipts 1,094.87 408.29 283.58 504.00 764.59
     Processing Charges / Service Income 1,345.50 1,373.75 1,150.53 988.82 954.12
     Other Operational Income 4.88 11.26 8.16 15.40 0.00
Net Sales 2,445.25 1,793.30 1,442.26 1,508.22 1,718.70
EXPENDITURE :
Increase/Decrease in Stock 0.91 5.72 -6.38 -2.79 5.70
Raw Material Consumed 611.57 99.80 63.33 369.66 253.71
     Other Direct Purchases / Brought in cost 611.57 99.80 63.33 369.66 253.71
Power & Fuel Cost 13.02 13.20 12.20 11.86 11.89
     Electricity & Power 13.02 13.20 12.20 11.86 11.89
Employee Cost 754.83 755.05 741.72 588.62 588.87
     Salaries, Wages & Bonus 620.38 620.21 510.59 470.39 454.00
     Contributions to EPF & Pension Funds 100.58 75.31 93.43 83.87 86.72
     Workmen and Staff Welfare Expenses 24.04 29.74 32.21 24.61 41.61
     Other Employees Cost 9.84 29.79 105.49 9.74 6.54
Other Manufacturing Expenses 492.50 256.83 199.78 243.12 357.79
     Sub-contracted / Out sourced services 450.93 212.11 163.58 210.72 329.77
     Repairs and Maintenance 41.26 44.39 35.52 31.43 25.12
     Other Mfg Exp 0.30 0.34 0.68 0.97 2.90
General and Administration Expenses 106.31 104.02 110.69 118.70 128.14
     Rent , Rates & Taxes 8.82 11.91 17.00 17.18 14.58
     Insurance 2.36 3.82 2.89 2.79 5.57
     Printing and stationery 5.57 5.67 4.48 4.46 4.98
     Professional and legal fees 15.23 11.53 8.88 7.53 6.41
     Traveling and conveyance 62.43 59.42 66.82 74.47 80.28
     Other Administration 74.33 71.09 77.44 86.74 96.60
Selling and Distribution Expenses 7.70 16.16 11.65 13.14 13.63
     Advertisement & Sales Promotion 5.93 14.29 9.27 9.44 9.29
     Sales Commissions & Incentives 1.77 1.87 2.38 3.71 4.34
Miscellaneous Expenses 93.96 131.89 31.54 30.06 146.44
     Bad debts /advances written off 0.80 0.55 0.50 1.67 0.20
     Provision for doubtful debts -4.69 24.74 0.00 0.00 8.08
     Loss on foreign exchange fluctuations 0.00 0.00 0.20 0.00 2.24
     Loss on sale of non-trade current investments 2.03 0.00 0.00 0.00 0.00
     Other Miscellaneous Expenses 95.80 106.59 30.84 28.38 135.92
Less: Expenses Capitalised 1.06 0.37 0.65 2.56 3.44
Total Expenditure 2,079.73 1,382.30 1,163.87 1,369.81 1,502.74
Operating Profit (Excl OI) 365.52 411.01 278.40 138.42 215.97
Other Income 227.10 182.86 249.44 308.26 273.11
     Interest Received 176.87 128.05 205.68 224.88 192.71
     Dividend Received 9.81 20.31 7.34 6.83 6.77
     Profits on sale of Investments 0.01 0.28 0.00 0.70 67.20
     Provision Written Back 3.13 3.85 25.96 60.46 0.00
     Foreign Exchange Gains 7.93 6.31 0.00 4.97 0.00
     Others 29.30 24.01 10.36 10.41 6.30
Operating Profit 592.62 593.87 527.84 446.67 489.07
Interest 2.75 1.94 5.15 1.94 1.89
     Bank Charges etc 1.52 1.37 1.98 1.69 1.66
     Other Interest 1.23 0.57 3.17 0.25 0.23
PBDT 589.87 591.93 522.69 444.73 487.18
Depreciation 22.36 23.83 22.51 24.92 19.63
Profit Before Taxation & Exceptional Items 567.51 568.10 500.18 419.81 467.56
Profit Before Tax 567.51 568.10 500.18 419.81 467.56
Provision for Tax 197.44 190.23 175.14 143.61 159.58
     Current Income Tax 194.70 216.69 214.81 123.83 159.24
     Deferred Tax 8.71 -31.79 -39.58 24.34 -0.90
     Other taxes -5.98 5.33 -0.08 -4.55 1.25
Profit After Tax 370.07 377.87 325.04 276.19 307.98
Consolidated Net Profit 370.07 377.87 325.04 276.19 307.98
Equity Dividend % 0.80 0.80 0.60 0.80 1.00

CIN: U67190WB2003PTC096617. Trading in Commodities is done through our Group Company Dynamic Commodities Pvt. Ltd. The company is also engaged in Proprietory Trading apart from Client Business.
“2019 © COPYRIGHT DYNAMIC EQUITIES PVT. LTD.”

Disclaimer: There is no guarantee of profits or no exceptions from losses. The investment advice provided are solely the personal views of the research team. You are advised to rely on your own judgment while making investment / Trading decisions. Past performance is not an indicator of future returns. Investment is subject to market risks. You should read and understand the Risk Disclosure Documents before trading/Investing.

Disclosure: We, Dynamic Equities Private Limited are also engaged in Proprietory Trading apart from Client Business. In case of any complaints/grievances, clients may write to us at compliance@dynamiclevels.com

  • Download our Mobile App
  • Available on Google Play
  • Available on App Store
  • RSS