| Semac Construction Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 505368 |
NSE Symbol : SEMAC |
P/E(TTM) : 108.97 |
|
ISIN Demat : INE617A01013 |
Div & Yield% : 0.00 |
EPS(TTM) : 2.23 |
|
Book Value(₹) : 207.00 |
Market Cap(₹Cr) : 75.75 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 155.08 | 105.60 | 301.74 | 57.05 | 84.74 |
| Other Income | 3.47 | 4.92 | 4.34 | 4.37 | 1.53 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 19.53 |
| Total Income | 158.55 | 110.52 | 306.08 | 61.42 | 105.80 |
| EXPENDITURE : | |||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 58.81 |
| Power and Fuel Cost | 0.14 | 0.16 | 0.16 | 0.14 | 0.35 |
| Other Manufacturing Expenses | 129.92 | 117.68 | 245.48 | 30.18 | 2.39 |
| Selling and Administration Expenses | 6.13 | 8.63 | 7.60 | 6.41 | 10.68 |
| Miscellaneous Expenses | 10.40 | 0.52 | 2.45 | 6.57 | 1.55 |
| Employee Benefit Expenses | 12.51 | 14.62 | 22.88 | 15.30 | 11.65 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | -0.56 | -31.10 | 27.50 | 2.82 | 20.36 |
| Interest | 5.65 | 1.83 | 1.25 | 0.94 | 3.08 |
| Gross Profit | -6.21 | -32.93 | 26.25 | 1.88 | 17.28 |
| Depreciation | 1.68 | 1.71 | 1.87 | 1.23 | 0.85 |
| Profit Before Tax | -7.89 | -34.64 | 24.38 | 0.65 | 16.43 |
| Current Tax | 0.00 | -0.52 | 5.24 | 0.00 | 5.56 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.78 | -0.97 | 2.47 | -0.98 | -0.79 |
| Reported Net Profit | -6.12 | -33.16 | 16.67 | 1.64 | 11.67 |
| Extraordinary Items | 0.00 | 0.42 | 0.87 | 0.42 | 0.14 |
| Adjusted Net Profit | -6.12 | -33.58 | 15.80 | 1.22 | 11.53 |
| Adjustment below Net Profit | 0.00 | 0.00 | -0.68 | -0.05 | 0.00 |
| Profit/Loss Balance carried down | 12.91 | 47.39 | 31.41 | 29.83 | 121.87 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 1.33 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 6.79 | 12.91 | 47.39 | 31.41 | 133.54 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 50.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 5.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | -19.62 | -108.11 | 54.35 | 5.34 | 38.04 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 204.95 | 228.07 | 340.72 | 286.75 | 595.68 |
| Book Value(Adj)-Unit Curr | 204.95 | 155.23 | 231.90 | 195.17 | 405.43 |