24 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 30, 03:41 PM
Epic Energy Ltd.

BSE

  • 9.90 0.00 (0%)
  • Vol: 26
  • BSE Code: 530407
  • PREV. CLOSE
    9.90
  • OPEN PRICE
    9.40
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    9.90(101)

NSE

  • (%)
  • Vol:
  • NSE Code:
  • PREV. CLOSE
  • OPEN PRICE
  • BID PRICE (QTY.)
    ()
  • OFFER PRICE (QTY.)
    ()

Epic Energy Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
INCOME :
  
  
  
  
  
Gross Sales
427.90
498.28
648.97
629.12
629.12
     Sales
427.90
498.28
648.97
629.12
629.12
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
NA
NA
NA
NA
NA
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
0.00
0.00
0.00
0.00
0.00
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
427.90
498.28
648.97
629.12
629.12
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
NA
NA
NA
NA
NA
Raw Material Consumed
359.51
412.46
523.83
494.87
494.87
     Opening Raw Materials
NA
NA
NA
NA
NA
     Purchases Raw Materials
NA
NA
NA
NA
NA
     Closing Raw Materials
NA
NA
NA
NA
NA
     Other Direct Purchases / Brought in cost
359.51
412.46
523.83
494.87
494.87
     Other raw material cost
719.01
824.93
1047.66
989.74
989.74
Power & Fuel Cost
1.20
1.29
1.81
1.24
1.24
     Electricity & Power
1.20
1.29
1.81
1.24
1.24
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
21.52
21.24
21.18
24.09
24.09
     Salaries, Wages & Bonus
21.19
20.94
20.85
23.77
23.77
     Contributions to EPF & Pension Funds
NA
NA
NA
NA
NA
     Workmen and Staff Welfare Expenses
0.33
0.30
0.34
0.32
0.32
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
5.07
4.63
NA
9.79
9.79
     Sub-contracted / Out sourced services
NA
NA
NA
9.79
9.79
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
NA
NA
0.00
0.00
0.00
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
5.07
4.63
0.00
0.00
0.00
General and Administration Expenses
15.12
14.24
19.55
13.77
13.77
     Rent , Rates & Taxes
1.23
1.88
2.00
1.67
1.67
     Insurance
NA
NA
NA
NA
NA
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
7.77
5.84
9.79
6.75
6.75
     Traveling and conveyance
3.12
2.36
3.51
2.37
2.37
     Other Administration
6.13
6.52
7.76
5.35
5.35
Selling and Distribution Expenses
0.96
1.13
1.33
1.27
1.27
     Advertisement & Sales Promotion
0.96
1.13
1.33
1.27
1.27
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
NA
NA
NA
NA
NA
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
1.50
1.86
12.66
2.19
2.19
     Bad debts /advances written off
NA
NA
NA
NA
NA
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
NA
NA
NA
NA
NA
     Losson foreign exchange fluctuations
NA
NA
NA
NA
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
1.50
1.86
12.66
2.19
2.19
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
404.89
456.86
580.36
547.22
547.22
Operating Profit (Excl OI)
23.02
41.42
68.61
81.90
81.90
Other Income
NA
NA
NA
NA
NA
     Interest Received
NA
NA
0.00
0.00
0.00
     Dividend Received
NA
NA
NA
NA
NA
     Profit on sale of Fixed Assets
NA
NA
NA
NA
NA
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
0.00
0.00
0.00
0.00
0.00
Operating Profit
23.02
41.42
68.61
81.90
81.90
Interest
0.42
0.16
5.32
4.76
4.76
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
NA
NA
NA
NA
NA
     Other Interest
0.42
0.16
5.32
4.76
4.76
PBDT
22.60
41.26
63.29
77.13
77.13
Depreciation
19.30
28.99
29.59
28.88
28.88
Profit Before Taxation & Exceptional Items
3.30
12.27
33.69
48.25
48.25
Exceptional Income / Expenses
NA
NA
NA
NA
NA
Profit Before Tax
3.30
12.27
33.69
48.25
48.25
Provision for Tax
0.66
2.45
6.74
11.66
11.66
     Current Income Tax
0.66
2.45
6.74
12.69
12.69
     Deferred Tax
NA
NA
NA
NA
NA
     Other taxes
0.66
2.45
6.74
11.66
11.66
Profit After Tax
2.64
9.82
26.95
36.59
36.59
Extra items
NA
NA
NA
NA
NA
Minority Interest
NA
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
2.64
9.82
26.95
36.59
36.59
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
216.82
207.00
185.94
155.23
155.23
Appropriations
219.46
216.82
212.89
191.83
191.83
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
5.03
5.03
5.03
     Corporate dividend tax
NA
NA
0.86
0.86
0.86
     Other Appropriation
NA
NA
NA
NA
NA
Equity Dividend %
NA
NA
8.00
8.00
8.00
Earnings Per Share
0.00
1.00
4.00
5.00
5.00
Adjusted EPS
0.00
1.00
4.00
5.00
5.00