| Modern Dairies Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519287 |
NSE Symbol : - |
P/E(TTM) : 7.65 |
|
ISIN Demat : INE617B01011 |
Div & Yield% : - |
EPS(TTM) : 7.19 |
|
Book Value(₹) : -26.48 |
Market Cap(₹Cr) : 128.19 |
Face Value(₹) : 10.00 |
| Particulars | Mar '24 | Mar '23 | Mar '22 | Mar '21 | Mar '20 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 361.50 | 217.49 | 240.52 | 610.08 | 765.61 |
| Excise Duty | - | - | - | - | - |
| Net Sales | 361.50 | 217.49 | 240.52 | 610.08 | 765.61 |
| Other Income | 28.50 | 1.27 | 1.65 | 0.36 | 0.43 |
| Stock Adjustments | 2.08 | 11.01 | -9.81 | -0.26 | 10.49 |
| Total Income | 392.08 | 229.77 | 232.36 | 610.18 | 776.53 |
| EXPENDITURE : | |||||
| Raw Materials | 267.97 | 147.43 | 158.69 | 538.10 | 704.05 |
| Power and Fuel Cost | 27.83 | 21.68 | 19.23 | 16.79 | 18.81 |
| Other Manufacturing Expenses | 25.44 | 24.65 | 24.43 | 25.22 | 26.96 |
| Selling and Administration Expenses | 3.73 | 3.07 | 4.36 | 5.55 | 5.22 |
| Miscellaneous Expenses | 11.83 | 2.54 | 2.38 | 25.43 | 2.19 |
| Employee Benefit Expenses | 13.80 | 12.40 | 11.80 | 11.33 | 10.17 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 41.48 | 17.99 | 11.47 | -12.25 | 9.12 |
| Interest | 3.82 | 2.48 | 0.08 | 0.04 | 0.12 |
| Gross Profit | 37.66 | 15.51 | 11.39 | -12.29 | 9.00 |
| Depreciation | 3.43 | 3.35 | 6.44 | 22.45 | 5.51 |
| Profit Before Tax | 34.23 | 12.16 | 4.95 | -34.74 | 3.49 |
| Current Tax | - | - | - | - | - |
| Fringe Benefit tax | - | - | - | - | - |
| Deferred Tax | - | - | - | - | - |
| Reported Net Profit | 34.23 | 12.16 | 4.95 | -34.73 | 3.49 |
| Extraordinary Items | 19.29 | 0.01 | - | -22.80 | 0.03 |
| Adjusted Net Profit | 14.94 | 12.15 | 4.95 | -11.93 | 3.46 |
| Adjustment below Net Profit | -0.03 | -0.03 | 0.11 | -0.03 | 0.07 |
| Profit/Loss Balance carried down | -152.25 | -164.37 | -169.44 | -134.68 | -138.21 |
| Statutory Appropriations | - | - | - | - | - |
| Appropriations | - | - | - | - | - |
| P & L Balance carried down | -118.05 | -152.25 | -164.37 | -169.44 | -134.66 |
| Dividend | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Equity Dividend (%) | - | - | - | - | - |
| Dividend Per Share(Rs) | - | - | - | - | - |
| Earnings Per Share-Unit Curr | 14.65 | 5.20 | 2.12 | -14.87 | 1.49 |
| Earnings Per Share(Adj)-Unit Curr | 14.65 | 5.20 | 2.12 | -14.87 | 1.49 |
| Book Value | -26.42 | -41.06 | -46.25 | -48.42 | -33.53 |
| Book Value(Adj)-Unit Curr | -26.42 | -41.06 | -46.25 | -48.42 | -33.53 |