ASTRAL LTD.
NSE : ASTRALBSE : 532830ISIN
CODE : INE006I01046Industry : Plastic ProductsHouse
: Private
BSE2193.30-111 (-4.82 % )
PREV CLOSE (Rs.) 2304.30
OPEN PRICE (Rs.) 2208.45
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 10728
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE2193.75 -109.25 (-4.74 % )
PREV CLOSE(Rs.) 2303.00
OPEN PRICE (Rs.) 2269.05
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 2193.75 (361 )
VOLUME 302615
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 51585.00 | 43940.00 | 31763.00 | 25779.00 | 25073.00 |
| Sales | 51451.00 | 43839.00 | 31699.00 | 25714.00 | 25013.00 |
| 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 | 134.00 | 101.00 | 64.00 | 65.00 | 60.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 51585.00 | 43940.00 | 31763.00 | 25779.00 | 25073.00 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 121.00 | -1334.00 | 492.00 | -699.00 | -421.00 |
| Raw Material Consumed | 33155.00 | 29965.00 | 19197.00 | 16656.00 | 16898.00 |
| Opening Raw Materials | 2893.00 | 1686.00 | 1885.00 | 1144.00 | 1402.00 |
| Purchases Raw Materials | 33690.00 | 30858.00 | 18782.00 | 17170.00 | 16242.00 |
| Closing Raw Materials | 4032.00 | 2893.00 | 1686.00 | 1885.00 | 1144.00 |
| Other Direct Purchases / Brought in cost | 604.00 | 314.00 | 216.00 | 227.00 | 398.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1019.00 | 777.00 | 643.00 | 703.00 | 653.00 |
| Electricity & Power | 1019.00 | 777.00 | 643.00 | 703.00 | 653.00 |
| 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 | 3193.00 | 2453.00 | 1910.00 | 1752.00 | 1391.00 |
| Salaries, Wages & Bonus | 2928.00 | 2232.00 | 1739.00 | 1604.00 | 1274.00 |
| Contributions to EPF & Pension Funds | 115.00 | 98.00 | 96.00 | 73.00 | 50.00 |
| Workmen and Staff Welfare Expenses | 132.00 | 107.00 | 62.00 | 64.00 | 60.00 |
| Other Employees Cost | 18.00 | 16.00 | 13.00 | 11.00 | 7.00 |
| Other Manufacturing Expenses | 2245.00 | 1549.00 | 673.00 | 648.00 | 579.00 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 193.00 | 135.00 | 110.00 | 114.00 | 109.00 |
| Packing Material Consumed | 1071.00 | 649.00 | NA | NA | NA |
| Other Mfg Exp | 981.00 | 765.00 | 563.00 | 534.00 | 470.00 |
| General and Administration Expenses | 1172.00 | 815.00 | 565.00 | 640.00 | 617.00 |
| Rent , Rates & Taxes | 131.00 | 104.00 | 88.00 | 78.00 | 98.00 |
| Insurance | 124.00 | 89.00 | 67.00 | 39.00 | 33.00 |
| Printing and stationery | 13.00 | 8.00 | 7.00 | 9.00 | 8.00 |
| Professional and legal fees | 154.00 | 125.00 | 85.00 | 68.00 | 105.00 |
| Traveling and conveyance | 440.00 | 265.00 | 150.00 | 252.00 | 201.00 |
| Other Administration | 310.00 | 224.00 | 168.00 | 194.00 | 172.00 |
| Selling and Distribution Expenses | 2422.00 | 2066.00 | 1758.00 | 1570.00 | 1453.00 |
| Advertisement & Sales Promotion | 1530.00 | 1251.00 | 1063.00 | 909.00 | 873.00 |
| Sales Commissions & Incentives | 26.00 | 27.00 | 16.00 | 23.00 | 19.00 |
| Freight and Forwarding | 866.00 | 788.00 | 679.00 | 638.00 | 561.00 |
| 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 | 159.00 | 96.00 | 80.00 | 80.00 | 54.00 |
| Bad debts /advances written off | 4.00 | 1.00 | 4.00 | 13.00 | 7.00 |
| Provision for doubtful debts | 25.00 | 18.00 | 26.00 | 11.00 | 20.00 |
| Losson disposal of fixed assets(net) | 12.00 | 1.00 | 1.00 | 8.00 | 3.00 |
| Losson foreign exchange fluctuations | 1.00 | NA | NA | 4.00 | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 117.00 | 76.00 | 49.00 | 44.00 | 24.00 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 43486.00 | 36387.00 | 25318.00 | 21350.00 | 21224.00 |
| Operating Profit (Excl OI) | 8099.00 | 7553.00 | 6445.00 | 4429.00 | 3849.00 |
| Other Income | 267.00 | 349.00 | 251.00 | 121.00 | 154.00 |
| Interest Received | 56.00 | 46.00 | 38.00 | 76.00 | 61.00 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA | NA | NA |
| Profits on sale of Investments | 94.00 | 83.00 | 46.00 | 18.00 | 7.00 |
| Provision Written Back | NA | NA | NA | NA | NA |
| Foreign Exchange Gains | 58.00 | 105.00 | 149.00 | NA | 43.00 |
| Others | 59.00 | 115.00 | 18.00 | 27.00 | 43.00 |
| Operating Profit | 8366.00 | 7902.00 | 6696.00 | 4550.00 | 4003.00 |
| Interest | 400.00 | 129.00 | 131.00 | 394.00 | 319.00 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 128.00 | 33.00 | 94.00 | 183.00 | 225.00 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 30.00 | 23.00 | 18.00 | 25.00 | 22.00 |
| Other Interest | 242.00 | 73.00 | 19.00 | 186.00 | 72.00 |
| PBDT | 7966.00 | 7773.00 | 6565.00 | 4156.00 | 3684.00 |
| Depreciation | 1781.00 | 1269.00 | 1165.00 | 1079.00 | 814.00 |
| Profit Before Taxation & Exceptional Items | 6185.00 | 6504.00 | 5400.00 | 3077.00 | 2870.00 |
| Exceptional Income / Expenses | -18.00 | NA | NA | NA | NA |
| Profit Before Tax | 6152.00 | 6485.00 | 5330.00 | 3061.00 | 2834.00 |
| Provision for Tax | 1557.00 | 1581.00 | 1248.00 | 565.00 | 861.00 |
| Current Income Tax | 1670.00 | 1576.00 | 1365.00 | 709.00 | 692.00 |
| Deferred Tax | -102.00 | -2.00 | -118.00 | -140.00 | 117.00 |
| Other taxes | -11.00 | 7.00 | 1.00 | -4.00 | 52.00 |
| Profit After Tax | 4595.00 | 4904.00 | 4082.00 | 2496.00 | 1973.00 |
| Extra items | 130.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -159.00 | -66.00 | -38.00 | -17.00 | -15.00 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 4566.00 | 4838.00 | 4044.00 | 2479.00 | 1958.00 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 18832.00 | 14444.00 | 10551.00 | 8314.00 | 6451.00 |
| Appropriations | 23398.00 | 19282.00 | 14595.00 | 10793.00 | 8409.00 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 605.24 | 198.75 | NA | 91.00 | 59.00 |
| Equity Dividend % | 350.00 | 300.00 | 200.00 | 100.00 | 70.00 |
| Earnings Per Share | 16.97 | 24.07 | 20.12 | 16.42 | 16.32 |
| Adjusted EPS | 16.97 | 18.05 | 15.09 | 9.23 | 7.34 |
