VAKRANGEE Profit & Loss

Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
INCOME :
INCOME :
Operating Income 1,449.77 6,379.31 3,948.95 3,168.61 2,775.37
     Software Services & Operating Revenues 92.68 80.58 19.98 13.65 1.94
     Other Operational Income 1,357.09 6,298.72 3,928.96 3,154.97 2,773.35
Operating Income (Net) 1,449.77 6,379.31 3,948.95 3,168.61 2,775.37
EXPENDITURE :
Stock Adjustments 10.03 -6.78 -4.92 1.14 -0.65
Raw Material Consumed 1,304.13 5,039.55 2,904.71 2,286.02 1,999.59
     Opening Raw Materials 0.32 431.07 459.34 127.25 124.99
     Purchases Raw Materials 1,280.60 4,588.68 2,866.51 2,618.11 2,001.85
     Closing Raw Materials 0.18 0.32 431.07 459.34 127.25
     Other Direct Purchases / Brought in cost 23.39 20.11 9.93 0.00 0.00
     Others raw material cost 46.78 40.23 19.85 0.00 0.00
Employee Cost 87.27 67.14 42.34 25.32 19.57
     Salaries, Wages & Bonus 66.41 47.13 36.28 24.50 18.02
     Contributions to EPF & Pension Funds 2.89 2.73 2.01 0.95 1.00
     Wheeling & Transmission Charges recoverable 1.35 1.02 0.79 0.67 0.46
     Other Employees Cost 16.61 16.26 3.27 -0.79 0.09
Cost of Software developments 0.00 0.00 0.00 0.00 1.22
     Other software development expenses 0.00 0.00 0.00 0.00 1.22
Operating Expenses 5.53 9.65 21.45 9.99 14.46
     Other Operating Expenses 5.15 9.25 20.81 9.11 13.75
General and Administration Expenses 25.50 19.37 17.81 14.91 14.28
     Rates & Taxes 1.20 0.50 0.24 0.64 0.63
     Printing and stationery 1.02 0.46 0.56 0.60 0.41
     Professional and legal fees 9.98 6.79 7.65 7.74 7.26
     Other Administration 10.98 10.24 8.04 5.30 5.28
Selling and Marketing Expenses 46.02 35.06 27.22 14.66 5.13
     Advertisement & Sales Promotion 6.62 8.27 7.07 3.59 3.16
     Commission, Brokerage & Discounts 39.29 26.67 20.05 11.00 1.90
Miscellaneous Expenses 6.46 250.97 21.59 5.60 3.62
     Bad debts /advances written off 0.00 236.41 0.00 0.00 0.00
     Loss on foreign exchange fluctuations 0.00 0.09 2.55 0.00 0.00
     Other Miscellaneous Expenses 6.46 14.46 19.05 5.60 3.62
Total Expenditure 1,485.87 5,415.75 3,030.70 2,358.08 2,057.57
Operating Profit (Excl OI) -36.10 963.56 918.24 810.53 717.81
Other Income 85.13 50.44 24.20 12.03 9.56
     Interest Received 75.27 32.53 9.31 7.40 6.70
     Profit on sale of Fixed Assets 0.00 0.00 6.30 1.35 0.18
     Provision Written Back 7.00 16.61 8.07 0.01 0.00
     Foreign Exchange Gains 2.17 0.00 0.00 3.08 1.98
Operating Profit 49.03 1,014.01 942.44 822.56 727.37
Interest 0.00 7.87 49.79 56.20 74.92
     Intereston Term Loan 0.00 5.14 45.25 53.19 66.32
     Bank Charges etc 0.00 2.16 3.35 1.62 7.25
     Other Interest 0.00 0.57 1.20 1.40 1.36
PBDT 49.03 1,006.13 892.65 766.36 652.45
Depreciation 8.71 4.16 72.96 163.53 164.35
Profit Before Taxation & Exceptional Items 40.32 1,001.97 819.69 602.83 488.10
Exceptional Income / Expenses 1.77 0.00 0.00 0.00 0.00
Profit Before Tax 42.10 1,001.97 819.69 602.83 488.10
Provision for Tax 21.92 339.35 296.75 211.25 167.53
     Current Income Tax 16.55 349.92 309.54 240.75 182.48
     Deferred Tax 5.36 -10.57 -12.79 -29.50 -14.96
Profit After Tax 20.18 662.62 522.95 391.58 320.57
Consolidated Net Profit 20.18 662.62 522.95 391.58 320.57
Equity Dividend % 0.25 0.25 2.00 1.25 0.25

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