TIERRA AGROTECH LTD.
NSE : NABSE : 543531ISIN
CODE : INE05CY01014Industry : AgricultureHouse
: Private
BSE65.27-3.43 (-4.99 % )
PREV CLOSE (Rs.) 68.70
OPEN PRICE (Rs.) 65.27
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 290
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE
This Company is not listed in NSE
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|
| INCOME : | |||
| Gross Sales | 751.81 | 719.34 | 699.51 |
| Sales | 751.81 | 719.34 | 699.51 |
| Job Work/ Contract Receipts | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA |
| Revenue from property development | NA | NA | NA |
| Other Operational Income | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | NA | NA | NA |
| Net Sales | 601.15 | 566.06 | 568.43 |
| EXPENDITURE : | NA | NA | NA |
| Increase/Decrease in Stock | 130.33 | 63.55 | 59.90 |
| Raw Material Consumed | 316.10 | 256.51 | 217.76 |
| Opening Raw Materials | NA | NA | NA |
| Purchases Raw Materials | NA | NA | NA |
| Closing Raw Materials | NA | NA | NA |
| Other Direct Purchases / Brought in cost | 316.10 | 256.51 | 217.76 |
| Other raw material cost | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | NA | NA | NA |
| Electricity & Power | NA | NA | NA |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 |
| Employee Cost | 170.15 | 142.53 | 147.33 |
| Salaries, Wages & Bonus | 152.75 | 128.28 | 129.50 |
| Contributions to EPF & Pension Funds | 13.28 | 9.41 | 8.98 |
| Workmen and Staff Welfare Expenses | 0.27 | 0.81 | 2.85 |
| Other Employees Cost | 3.86 | 4.03 | 5.99 |
| Other Manufacturing Expenses | 146.41 | 121.56 | 103.80 |
| Sub-contracted / Out sourced services | NA | NA | NA |
| Processing Charges | NA | NA | NA |
| Repairs and Maintenance | NA | NA | NA |
| Packing Material Consumed | 41.85 | 45.66 | 47.64 |
| Other Mfg Exp | 104.56 | 75.90 | 56.15 |
| General and Administration Expenses | 76.51 | 67.63 | 47.33 |
| Rent , Rates & Taxes | 5.83 | 10.48 | 9.54 |
| Insurance | NA | NA | NA |
| Printing and stationery | 0.34 | 0.38 | NA |
| Professional and legal fees | 10.03 | 8.80 | 4.14 |
| Traveling and conveyance | 37.88 | 27.83 | 23.73 |
| Other Administration | 22.44 | 20.14 | 9.93 |
| Selling and Distribution Expenses | 15.91 | 6.71 | 9.73 |
| Advertisement & Sales Promotion | 15.91 | 6.71 | 9.73 |
| Sales Commissions & Incentives | NA | NA | NA |
| Freight and Forwarding | NA | NA | NA |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 9.32 | NA | NA |
| Bad debts /advances written off | NA | NA | NA |
| Provision for doubtful debts | 9.32 | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 |
| Less: Expenses Capitalised | NA | NA | NA |
| Total Expenditure | 864.72 | 658.48 | 585.85 |
| Operating Profit (Excl OI) | -263.58 | -92.42 | -17.42 |
| Other Income | 5.98 | 1.83 | 15.32 |
| Interest Received | 1.67 | 1.41 | 1.74 |
| Dividend Received | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA |
| Profits on sale of Investments | NA | NA | NA |
| Provision Written Back | 3.22 | NA | NA |
| Foreign Exchange Gains | NA | NA | NA |
| Others | 1.09 | 0.42 | 13.58 |
| Operating Profit | -257.60 | -90.59 | -2.11 |
| Interest | 114.48 | 87.16 | 69.61 |
| InterestonDebenture / Bonds | NA | NA | NA |
| Interest on Term Loan | 107.04 | 82.31 | 61.54 |
| Intereston Fixed deposits | NA | NA | NA |
| Bank Charges etc | 0.93 | 0.55 | 1.65 |
| Other Interest | 6.51 | 4.30 | 6.41 |
| PBDT | -372.07 | -177.75 | -71.71 |
| Depreciation | 7.83 | 2.85 | 2.54 |
| Profit Before Taxation & Exceptional Items | -379.90 | -180.59 | -74.25 |
| Exceptional Income / Expenses | NA | NA | NA |
| Profit Before Tax | -379.90 | -180.82 | -75.97 |
| Provision for Tax | -97.78 | -44.20 | -13.25 |
| Current Income Tax | NA | NA | NA |
| Deferred Tax | -97.78 | -44.20 | -13.25 |
| Other taxes | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -282.12 | -136.63 | -62.73 |
| Extra items | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA |
| Share of Associate | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA |
| Consolidated Net Profit | -282.12 | -136.63 | -62.73 |
| Adjustments to PAT | NA | 7.01 | NA |
| Profit Balance B/F | -170.98 | -41.36 | 27.00 |
| Appropriations | -453.09 | -170.98 | -35.73 |
| General Reserves | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA |
| Other Appropriation | NA | NA | 5.63 |
| Equity Dividend % | NA | NA | NA |
| Earnings Per Share | -11.22 | -5.43 | -2.49 |
| Adjusted EPS | -10.71 | -5.19 | -2.38 |
