29 Jul 2017 | 1:27 AM
 

KM Sugar Mills Ltd. Share Price Live (BSE)
0

BSE Code: 532673 | NSE Symbol: KMSUGAR
21.45
0.05
(0.24 %)
28 Jul 2017 | 10:56 AM
Change company
  • Open (Rs)
    21.50
  • Prev. close (Rs.)
    21.40
  • High (Rs.)
    21.50
  • Low (Rs.)
    21.15
  • 52W H (Rs.)
    37.50
  • 52W L (Rs.)
    10.66
  • Volume (Rs.)
    9830
  • MCap (Rs in Cr.)
    197.34

KM Sugar Mills Ltd. Financial Information

Mar 2016 Mar 2015 Sep 2013
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.27 0.81 1.37
Adjusted Cash EPS (Rs.) 2.28 2.36 2.35
Reported EPS (Rs.) 1.27 0.81 1.37
Reported Cash EPS (Rs.) 2.28 2.36 2.35
Dividend Per Share 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 3.26 3.29 3.50
Book Value (Excl Rev Res) Per Share (Rs.) 3.26 3.29 3.50
Book Value (Incl Rev Res) Per Share (Rs.) 3.26 3.29 3.50
Net Operating Income Per Share (Rs.) 38.36 59.83 29.63
Free Reserves Per Share (Rs.) 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.50 5.50 11.79
Gross Profit Margin (%) 5.86 2.91 8.48
Net Profit Margin (%) 3.31 1.35 4.62
Adjusted Cash Margin (%) 5.85 3.88 7.85
Adjusted Return On Net Worth (%) 34.78 42.84 128.70
Reported Return On Net Worth (%) 34.77 42.95 128.70
Return On long Term Funds (%) 40.40 44.92 58.88
LEVERAGE RATIOS
Long Term Debt / Equity 0.97 1.98 3.46
Total Debt/Equity 2.06 7.20 9.46
Owners fund as % of total Source 2.06 7.20 9.46
Fixed Assets Turnover Ratio 2.86 4.49 0.00
LIQUIDITY RATIOS
Current Ratio 1.24 1.42 1.94
Current Ratio (Inc. ST Loans) 0.87 0.72 0.58
Quick Ratio 0.34 0.38 0.42
Inventory Turnover Ratio 3.26 3.29 3.50
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.29 5.75 4.29
Financial Charges Coverage Ratio 2.14 2.63 2.69
Fin. Charges Cov.Ratio (Post Tax) 2.25 2.53 2.68
COMPONENT RATIOS
Material Cost Component(% earnings) 67.23 102.50 97.50
Selling Cost Component 0.00 0.00 0.00
Exports as percent of Total Sales 1.03 0.20 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00
Long term assets / Total Assets 2.86 4.49 0.00
Bonus Component In Equity Capital (%) 58.58 58.58 58.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 180.24 189.02 194.07
EV / Net Sales (X) 0.51 0.34 0.71
EV / EBITDA (X) 4.99 5.05 5.59
MarketCap / Sales (X) 0.56 0.36 0.72
Retention Ratios (%) 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00
Price / Sales (X) 0.56 0.36 0.72
Earning Yield (%) 0.06 0.04 0.06
Mar 2016 Mar 2015 Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 1.27 0.81 1.37 -0.68 -1.22 -2.01 2.00
Adjusted Cash EPS (Rs.) 2.28 2.36 2.35 0.45 0.11 -0.47 10.89
Reported EPS (Rs.) 1.27 0.81 1.37 -0.68 -1.22 -1.99 2.29
Reported Cash EPS (Rs.) 2.28 2.36 2.35 0.45 0.11 -0.45 11.19
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 3.26 3.29 3.50 1.89 1.39 0.07 17.03
Book Value (Excl Rev Res) Per Share (Rs.) 3.26 3.29 3.50 1.89 1.39 0.07 17.03
Book Value (Incl Rev Res) Per Share (Rs.) 3.26 3.29 3.50 1.89 1.39 0.07 17.03
Net Operating Income Per Share (Rs.) 38.36 59.83 29.63 27.69 31.20 19.34 84.57
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 -0.52 7.08
PROFITABILITY RATIOS
Operating Margin (%) 8.51 5.50 11.79 6.81 4.43 0.36 20.14
Gross Profit Margin (%) 5.87 2.91 8.48 2.75 0.15 -7.27 9.98
Net Profit Margin (%) 3.31 1.36 4.62 -2.45 -3.92 -10.17 2.69
Adjusted Cash Margin (%) 5.84 3.90 7.83 1.59 0.35 -2.40 12.83
Adjusted Return On Net Worth (%) 40.76 43.07 128.70 0.00 -333.49 -129.35 11.43
Reported Return On Net Worth (%) 40.76 43.07 128.70 0.00 -333.49 -128.09 13.11
Return On long Term Funds (%) 43.64 44.86 60.87 17.61 16.00 -10.22 12.53
LEVERAGE RATIOS
Long Term Debt / Equity 1.14 1.97 3.46 0.00 6.20 6.93 2.81
Total Debt/Equity 2.41 7.17 9.46 0.00 23.87 6.93 2.81
Owners fund as % of total Source 2.41 7.17 9.46 0.00 23.87 6.93 2.81
Fixed Assets Turnover Ratio 2.94 4.49 3.28 3.44 2.90 1.49 1.14
LIQUIDITY RATIOS
Current Ratio 1.19 1.42 1.94 1.13 1.42 2.17 2.48
Current Ratio (Inc. ST Loans) 0.84 0.71 0.58 0.67 0.42 2.17 2.48
Quick Ratio 0.29 0.38 0.42 0.54 0.48 0.58 1.44
Inventory Turnover Ratio 3.26 3.29 3.50 1.89 1.39 0.07 17.03
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 0.00 0.00 0.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 0.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 3.30 5.73 4.29 16.11 77.70 0.00 4.58
Financial Charges Coverage Ratio 2.14 2.65 2.58 1.33 1.10 0.19 2.61
Fin. Charges Cov.Ratio (Post Tax) 2.25 2.54 2.57 1.28 1.07 0.69 2.68
COMPONENT RATIOS
Material Cost Component(% earnings) 67.23 102.50 97.50 78.04 85.02 93.31 45.66
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.90 0.58
Exports as percent of Total Sales 0.00 0.20 0.00 2.33 37.49 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 2.94 4.49 3.28 3.44 2.90 1.49 1.14
Bonus Component In Equity Capital (%) 29.29 58.58 58.58 58.58 58.58 58.58 58.58
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 188.39 192.83 194.07 194.05 194.82 195.87 195.17
EV / Net Sales (X) 0.53 0.35 0.71 0.76 0.68 1.10 1.25
EV / EBITDA (X) 5.22 5.15 5.46 10.11 12.04 76.12 6.10
MarketCap / Sales (X) 0.56 0.36 0.72 0.77 0.69 1.11 1.27
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.56 0.36 0.72 0.77 0.69 1.11 0.25
Earning Yield (%) 0.06 0.04 0.06 -0.03 -0.06 -0.09 0.11
Rs in Cr Mar 2016 Mar 2015 Sep 2013
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.40 18.40 18.40
Preference Share Capital 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00
Reserves and Surplus 15.26 -1.08 -8.61
Loan Funds
Secured Loans 67.54 123.13 91.01
Unsecured Loans 1.64 1.64 1.64
Minority Interest 1.29 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00
Total 104.13 142.10 102.45
USES OF FUNDS
Fixed Assets
Gross Block 227.57 219.69 191.68
Less : Revaluation Reserve 0.18 0.21 0.27
Less: Accum. Depreciation 164.31 154.79 140.87
Net Block 63.07 64.69 50.53
Capital Work in Progress 0.24 0.49 4.44
Investments 0.10 0.10 0.10
Net Current Assets
Current Assets, Loans and Advances 213.63 261.92 97.68
Less : Current Liabilities and Provisions 172.91 185.10 50.30
Total Net Current Assets 40.72 76.82 47.37
Minority Interest 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00
Total 104.13 142.10 102.45
Note :
Book Value of Unquoted Investments 0.10 0.10 0.10
Market Value of Quoted Investments 0.01 0.01 0.01
Contingent liabilities 342.04 258.40 99.46
Number of Equity shares outstanding 9.20 9.20 9.20
Rs in Cr Mar 2016 Mar 2015 Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 18.40 18.40 18.40 18.40 18.40 18.40 18.40
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 10.28 -1.01 -8.61 -21.23 -15.02 -4.12 14.29
Loan Funds
Secured Loans 69.18 123.09 91.01 65.92 59.98 88.29 91.66
Unsecured Loans 0.00 1.64 1.64 0.10 20.61 10.64 0.10
Total 97.86 142.12 102.45 63.20 83.96 113.22 124.46
USES OF FUNDS
Fixed Assets
Gross Block 225.75 219.69 191.68 190.24 188.50 186.90 185.69
Less : Revaluation Reserve 0.18 0.21 0.27 0.32 0.38 0.45 0.53
Less: Accum. Depreciation 164.31 154.79 140.87 131.86 121.94 110.31 96.73
Net Block 61.26 64.69 50.53 58.06 66.17 76.14 88.43
Capital Work in Progress 0.17 0.49 4.44 0.00 0.18 1.38 0.39
Investments 2.96 0.11 0.10 0.10 0.10 0.10 0.10
Net Current Assets
Current Assets, Loans and Advances 205.38 260.96 97.68 42.69 59.48 66.08 58.59
Less : Current Liabilities and Provisions 171.90 184.12 50.30 37.65 41.97 30.48 23.61
Total Net Current Assets 33.47 76.84 47.37 5.04 17.51 35.60 34.98
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.56
Total 97.86 142.12 102.45 63.20 83.96 113.22 124.46
Note :
Book Value of Unquoted Investments 0.01 0.11 0.10 0.10 0.10 0.03 0.10
Market Value of Quoted Investments 0.11 0.01 0.01 0.01 0.01 0.01 0.01
Contingent liabilities 341.95 258.40 97.53 66.68 9.15 5.44 5.69
Number of Equity shares outstanding 9.20 9.20 9.20 9.20 9.20 9.20 1.84
Rs in Cr Mar 2016 Mar 2015 Sep 2013
INCOME :
Sales Turnover 352.87 550.45 272.59
Other Income 0.00 0.00 0.00
Stock Adjustments 37.73 -109.82 -50.55
Total Income 390.59 440.63 222.04
EXPENDITURE :
Raw Materials 203.81 503.51 260.27
Excise Duty 12.01 18.61 9.95
Power and Fuel Cost 3.42 3.68 2.05
Other Manufacturing Expenses 3.42 3.68 2.05
Employee Cost 9.33 14.54 8.34
Selling and Administration Expenses 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00
Total Expenditures 231.98 544.02 282.66
Profit before Interest, Depreciation and Tax 244.42 233.89 204.57
Interest and Financial Charges 16.85 14.20 12.89
Profit before Depreciation and Tax 227.57 219.69 191.68
Depreciation 9.30 14.26 9.01
Minority Interest before PAT 0.00 0.00 0.00
Profit Before Tax 9.98 8.96 12.80
Tax -1.73 1.52 0.19
Profit After Tax 11.70 7.44 12.60
Minority Interest after PAT 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 11.70 7.44 12.60
Adjustment below Net Profit 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00
Appropriations -29.14 -41.30 -48.72
P and L Bal. carried down 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00
Book Value 0.10 0.10 0.10
Extraordinary Items -0.01 0.00 0.00
Rs in Cr Mar 2016 Mar 2015 Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009
INCOME :
Sales Turnover 352.87 550.45 272.59 254.71 287.07 177.91 155.61
Other Income 0.00 0.00 0.00 0.00 0.00 4.34 4.11
Stock Adjustments 37.73 -109.82 -50.55 15.50 -4.14 -10.58 35.59
Total Income 390.59 440.63 222.04 270.22 282.93 171.68 195.31
EXPENDITURE :
Raw Materials 203.81 503.51 260.27 182.91 120.24 147.50 63.46
Excise Duty 12.01 18.61 9.95 9.10 6.01 4.64 2.81
Power and Fuel Cost 3.42 3.68 2.05 2.25 1.94 4.91 3.16
Other Manufacturing Expenses 3.42 3.68 2.05 2.25 1.94 9.25 7.27
Employee Cost 9.33 14.54 8.34 7.34 6.32 7.13 5.43
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 1.62 0.91
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 231.98 544.02 282.66 203.85 136.45 175.04 83.04
Profit before Interest, Depreciation and Tax 242.60 233.83 205.44 204.71 203.18 200.23 197.95
Interest and Financial Charges 16.85 14.14 13.76 14.47 14.68 13.33 12.27
Profit before Depreciation and Tax 225.75 219.69 191.68 190.24 188.50 186.90 185.69
Depreciation 9.30 14.26 9.01 10.34 12.29 13.59 15.81
Profit Before Tax 9.96 9.01 12.80 -5.62 -10.79 -24.73 3.88
Tax -1.73 1.52 0.19 0.62 0.47 -6.43 -0.33
Profit After Tax 11.69 7.49 12.60 -6.24 -11.26 -18.30 4.22
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations -29.10 -41.23 -48.72 -61.32 -55.08 -43.82 -25.49
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.01 0.11 0.10 0.10 0.10 0.03 0.10
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -0.04 -0.03
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Sep 2013 Sep 2012 Sep 2011 Sep 2010 Sep 2009
Cash and Cash Equivalents at Beginning of the year 4.05 2.81 2.83 2.06 1.42 2.10 7.04
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 9.96 9.01 12.80 -5.62 -10.79 -24.73 3.88
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 13.59 15.81
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 -0.01 -0.89
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 12.11 -6.20
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 -0.32 -33.13
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 12.84 11.96
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -0.25 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 72.26 7.09 -12.35 35.85 11.63 3.34 29.67
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -2.34 -1.68
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.02 0.97
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.06 0.03
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -8.27 -22.90 -4.65 -1.62 -0.88 1.64 4.42
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 6.59 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.33 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 -12.59 -11.78
Others -59.56 17.05 16.97 -33.45 -10.11 0.00 0.00
Net Cash used in Financing Activities -59.56 17.05 16.97 -33.45 -10.11 -5.67 -39.02
Net Inc./(Dec.) in Cash and Cash Equivalent 4.43 1.25 -0.02 0.77 0.64 -0.68 -4.94
Cash and Cash Equivalents at End of the year 8.49 4.05 2.81 2.83 2.06 1.42 2.10
No Data Found !!
Rs in Cr Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015
Sales 113.73 67.80 50.81 103.84 117.56 92.01 71.23
Other Income 3.01 4.72 0.50 0.44 1.83 0.70 0.32
Stock Adjustment -106.13 -65.77 35.64 67.81 -85.28 2.16 64.60
Raw Material 195.28 99.52 0.42 0.08 143.22 70.04 -14.37
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 4.24 3.54 2.09 2.34 2.77 2.68 2.05
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 15.67 10.95 5.90 6.14 24.15 10.59 8.83
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 4.67 19.56 6.76 15.19 13.81 6.54 10.12
Interest 2.44 1.46 1.33 1.84 8.05 1.77 2.98
Gross Profit 5.24 22.82 5.93 13.79 7.59 5.47 7.46
Depreciation 3.47 2.02 1.93 2.01 2.74 2.17 2.15
Taxation 1.22 3.46 0.94 0.35 0.15 0.17 -2.10
Net Profit / Loss 0.55 17.34 3.06 11.43 4.70 3.13 7.41
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.40 18.40 18.40 18.40 18.40 18.40 18.40
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 3.08
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 33.44
EPS Before Extra Ordinary Items
Basic EPS 0.06 1.88 0.33 1.24 0.51 0.34 0.81
Diluted EPS 0.06 1.88 0.33 1.24 0.51 0.34 0.81
EPS After Extra Ordinary Items
Basic EPS 0.06 1.88 0.33 1.24 0.51 0.34 0.81
Diluted EPS 0.06 1.88 0.33 1.24 0.51 0.34 0.81
Rs in Cr Dec 2017 Dec 2016 Jan 0001 Dec 2013
Sales 339.97 352.87 550.45 272.59
Other Income 8.95 6.13 7.10 3.41
Stock Adjustment -68.45 37.73 -109.82 -50.55
Raw Material 295.30 203.81 503.51 260.28
Power And Fuel 0.00 0.00 0.00 0.00
Employee Expenses 12.22 9.33 14.54 8.35
Excise 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00
Other Expenses 39.15 53.11 67.14 22.36
Provisions Made 0.00 0.00 0.00 0.00
Operating Profit 49.47 30.00 30.31 32.15
Interest 8.42 16.85 14.14 13.76
Gross Profit 50.00 19.28 23.27 21.80
Depreciation 11.94 9.30 14.26 9.01
Taxation 9.82 -1.73 1.52 0.19
Extra Ordinary Item 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00
Net Profit / Loss 28.24 11.71 7.49 12.60
Minority Interest -0.02 0.00 -0.05 0.00
Share Of P/L Of Associates -4.12 0.00 -0.02 0.00
Net P/L After Minority Interest and Share Of Associates 24.10 11.71 7.42 12.60
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00
Equity Capital 18.40 18.40 18.40 18.40
EPS Before Extra Ordinary Items
Basic EPS 3.07 1.27 0.81 1.37
Diluted EPS 3.07 1.27 0.81 1.37
EPS After Extra Ordinary Items
Basic EPS 3.07 1.27 0.81 1.37
Diluted EPS 3.07 1.27 0.81 1.37
Equity Dividend Rate 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 3.07 3.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 33.41 32.61
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Jan 0001
Sales 336.18 181.53 154.65 352.87 209.57 143.30 550.45
Other Income 8.67 7.73 0.94 6.07 2.53 3.54 7.10
Stock Adjustment -68.45 -171.90 103.45 37.73 -83.12 120.85 -109.82
Raw Material 295.30 294.80 0.50 203.81 213.26 -9.45 503.51
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 12.21 7.78 4.43 9.33 5.45 3.88 14.54
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 38.66 26.62 12.04 53.07 34.74 18.33 67.14
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 46.18 24.23 21.95 30.04 20.35 9.69 30.31
Interest 7.07 3.90 3.17 16.85 9.82 7.03 14.14
Gross Profit 47.78 28.06 19.72 19.26 13.06 6.20 23.27
Depreciation 9.43 5.49 3.94 9.30 4.91 4.39 14.26
Taxation 5.97 4.68 1.29 -1.73 0.32 -2.05 1.52
Net Profit / Loss 32.38 17.89 14.49 11.69 7.83 3.86 7.49
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 18.40 18.40 18.40 18.40 18.40 18.40 18.40
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 3.08 3.07
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 33.44 33.41
EPS Before Extra Ordinary Items
Basic EPS 3.52 0.00 1.57 1.27 0.00 0.42 0.81
Diluted EPS 3.52 0.00 1.57 1.27 0.00 0.42 0.81
EPS After Extra Ordinary Items
Basic EPS 3.52 0.00 1.57 1.27 0.00 0.42 0.81
Diluted EPS 3.52 0.00 1.57 1.27 0.00 0.42 0.81

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for KM Sugar Mills Ltd. that will help you decide whether to buy, sell or hold KM Sugar Mills Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against KM Sugar Mills Ltd.