17 Oct 2017 | 2:37 PM
 

Pudumjee Paper Products Ltd. Share Price Live (BSE)
0

BSE Code: 539785 | NSE Symbol: PDMJEPAPER
30.55
0.05
(0.17 %)
17 Oct 2017 | 02:24 PM
Change company
  • Open (Rs)
    30.50
  • Prev. close (Rs.)
    30.50
  • High (Rs.)
    31.00
  • Low (Rs.)
    30.25
  • 52W H (Rs.)
    34.00
  • 52W L (Rs.)
    16.00
  • Volume
    2870
  • MCap (Rs in Cr.)
    290.08

Pudumjee Paper Products Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.39 1.07 0.22
Adjusted Cash EPS (Rs.) 3.09 1.63 0.28
Reported EPS (Rs.) 2.09 1.07 0.22
Reported Cash EPS (Rs.) 2.79 1.63 0.28
Dividend Per Share 0.15 0.10 0.00
Operating Profit Per Share (Rs.) 4.98 2.86 -0.02
Book Value (Excl Rev Res) Per Share (Rs.) 4.98 2.86 -0.02
Book Value (Incl Rev Res) Per Share (Rs.) 4.98 2.86 -0.02
Net Operating Income Per Share (Rs.) 54.12 49.43 0.00
Free Reserves Per Share (Rs.) 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.19 5.79 0.00
Gross Profit Margin (%) 7.90 4.65 0.00
Net Profit Margin (%) 3.86 2.15 0.00
Adjusted Cash Margin (%) 5.68 3.23 65.71
Adjusted Return On Net Worth (%) 10.09 4.93 1.10
Reported Return On Net Worth (%) 8.83 4.93 1.10
Return On long Term Funds (%) 15.49 10.94 1.71
LEVERAGE RATIOS
Long Term Debt / Equity 0.24 0.32 0.00
Total Debt/Equity 0.29 0.46 0.00
Owners fund as % of total Source 0.29 0.46 0.00
Fixed Assets Turnover Ratio 1.74 3.12 0.00
LIQUIDITY RATIOS
Current Ratio 1.21 1.47 195.46
Current Ratio (Inc. ST Loans) 1.06 1.09 195.46
Quick Ratio 0.77 0.69 195.46
Inventory Turnover Ratio 4.98 2.86 -0.02
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 9.38 0.00
Dividend payout Ratio (Cash Profit) 0.00 6.14 0.00
Earning Retention Ratio 100.00 90.62 100.00
Cash Earnings Retention Ratio 100.00 93.86 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 2.21 6.15 0.00
Financial Charges Coverage Ratio 5.02 2.07 0.00
Fin. Charges Cov.Ratio (Post Tax) 3.67 1.92 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 58.54 63.45 0.00
Selling Cost Component 0.00 0.00 0.00
Exports as percent of Total Sales 2.14 1.63 0.00
Import Comp. in Raw Mat. Consumed 86.99 0.00 0.00
Long term assets / Total Assets 1.74 3.12 0.00
Bonus Component In Equity Capital (%) 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 284.86 289.17 293.35
EV / Net Sales (X) 0.55 0.62 0.00
EV / EBITDA (X) 5.72 8.28 14,741.11
MarketCap / Sales (X) 0.57 0.63 0.00
Retention Ratios (%) 0.00 90.62 0.00
Price / BV (X) 0.00 0.00 0.00
Price / Sales (X) 0.57 0.63 0.00
Earning Yield (%) 0.07 0.03 0.01
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 9.50 9.50 0.05
Share Application Money 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00
Reserves and Surplus 215.45 195.40 0.96
Loan Funds
Secured Loans 26.31 45.14 0.00
Unsecured Loans 38.51 49.87 0.00
Total 289.78 299.90 1.01
USES OF FUNDS
Fixed Assets
Gross Block 392.06 365.66 0.00
Less : Revaluation Reserve 0.00 0.00 0.00
Less: Accum. Depreciation 202.30 193.70 0.00
Net Block 189.76 171.96 0.00
Capital Work in Progress 49.31 66.71 0.00
Investments 25.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 147.56 190.87 1.02
Less : Current Liabilities and Provisions 121.85 129.63 0.01
Total Net Current Assets 25.71 61.23 1.01
Miscellaneous expenses not written 0.00 0.00 0.00
Total 289.78 299.90 1.01
Note :
Book Value of Unquoted Investments 1.42 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00
Contingent liabilities 47.06 38.80 0.00
Number of Equity shares outstanding 9.50 9.50 0.05
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015
INCOME :
Sales Turnover 513.84 469.29 0.00
Other Income 0.00 0.00 0.00
Stock Adjustments 18.89 -8.55 0.00
Total Income 532.73 460.74 0.00
EXPENDITURE :
Raw Materials 208.97 203.02 0.00
Excise Duty 30.05 25.43 0.00
Power and Fuel Cost 71.93 73.72 0.00
Other Manufacturing Expenses 71.93 73.72 0.00
Employee Cost 38.82 37.20 0.00
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 421.69 413.09 0.00
Profit before Interest, Depreciation and Tax 401.97 382.54 0.00
Interest and Financial Charges 9.92 16.88 0.00
Profit before Depreciation and Tax 392.06 365.66 0.00
Depreciation 6.65 5.33 0.00
Profit Before Tax 30.40 12.71 0.02
Tax 10.53 2.59 0.01
Profit After Tax 19.87 10.12 0.01
Adjustment below Net Profit 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00
Appropriations 32.87 16.13 0.01
P and L Bal. carried down 0.00 0.00 0.00
Equity Dividend 0.00 0.77 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 1.42 0.00 0.00
Extraordinary Items -2.84 0.00 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015
Cash and Cash Equivalents at Beginning of the year 4.23 7.89 0.00
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 30.40 12.71 0.02
Adjustments :
Depreciation 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00
Inventories 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00
Investments 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00
Others 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00
Net Cash from Operating Activities 81.13 14.93 -0.01
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00
Others 0.00 0.00 0.00
Net Cash used in Investing Activities -30.10 -4.95 -0.95
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00
Others -46.73 -13.65 1.00
Net Cash used in Financing Activities -46.73 -13.65 1.00
Net Inc./(Dec.) in Cash and Cash Equivalent 4.30 -3.66 0.05
Cash and Cash Equivalents at End of the year 8.53 4.23 0.05
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016
Sales 118.23 149.51 127.26 120.32 116.75
Other Income 0.74 0.88 0.77 0.66 0.25
Stock Adjustment -18.11 15.46 -6.11 6.65 2.89
Raw Material 72.75 68.27 70.60 58.25 56.20
Power And Fuel 23.10 20.28 21.21 15.63 14.81
Employee Expenses 10.10 10.46 9.59 9.33 9.44
Excise 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expenses 7.68 8.94 10.82 7.98 8.28
Provisions Made 0.00 0.00 0.00 0.00 0.00
Operating Profit 11.26 16.33 9.75 11.54 9.62
Interest 2.20 1.85 2.13 2.69 3.25
Gross Profit 9.80 15.36 8.39 9.51 6.62
Depreciation 1.47 2.19 1.48 1.49 1.49
Taxation 2.71 4.41 2.21 2.30 1.61
Net Profit / Loss 5.62 5.93 4.70 5.72 3.52
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.50 9.50 9.50 9.50 9.50
Equity Dividend Rate 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
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 0.59 0.62 0.49 0.60 0.37
Diluted EPS 0.59 0.62 0.49 0.60 0.37
EPS After Extra Ordinary Items
Basic EPS 0.59 0.62 0.49 0.60 0.37
Diluted EPS 0.59 0.62 0.49 0.60 0.37
No Data Found !!
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2015
Sales 513.84 276.77 237.07 469.29 0.00
Other Income 2.56 1.65 0.91 7.75 0.02
Stock Adjustment 18.89 9.35 9.54 -8.55 0.00
Raw Material 253.21 138.87 114.45 242.77 0.00
Power And Fuel 71.93 41.49 30.44 73.72 0.00
Employee Expenses 38.82 20.05 18.77 37.20 0.00
Excise 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00
Other Expenses 36.13 19.76 16.26 41.97 0.00
Provisions Made 0.00 0.00 0.00 0.00 0.00
Operating Profit 47.24 26.08 21.16 27.17 0.00
Interest 9.92 3.98 5.94 16.88 0.00
Gross Profit 39.88 23.75 16.13 18.04 0.02
Depreciation 6.65 3.67 2.98 5.33 0.00
Taxation 10.53 6.62 3.91 2.59 0.01
Net Profit / Loss 19.87 10.63 9.24 10.12 0.01
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00
Equity Capital 9.50 9.50 9.50 9.50 0.05
Equity Dividend Rate 15.00 0.00 0.00 10.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 2.09 0.00 0.97 1.07 0.22
Diluted EPS 2.09 0.00 0.97 1.07 0.22
EPS After Extra Ordinary Items
Basic EPS 2.09 0.00 0.97 1.07 0.22
Diluted EPS 2.09 0.00 0.97 1.07 0.22