OPTIEMUS INFRACOM LTD.

NSE : OPTIEMUSBSE : 530135ISIN CODE : INE350C01017Industry : TradingHouse : Private
BSE600.5017.1 (+2.93 %)
PREV CLOSE ( ) 583.40
OPEN PRICE ( ) 555.20
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 37323
TODAY'S LOW / HIGH ( )555.20 606.70
52 WK LOW / HIGH ( )377.5 873.65
NSE599.1016.8 (+2.89 %)
PREV CLOSE( ) 582.30
OPEN PRICE ( ) 575.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 599.10 (99)
VOLUME 241262
TODAY'S LOW / HIGH( ) 566.00 607.55
52 WK LOW / HIGH ( )378.45 873.8
Select year
(Rs.in Million)
Particulars
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
  
Gross Sales
15277.20
11738.80
4716.30
1815.00
3370.40
     Sales
14264.90
11355.10
4630.10
1792.60
3268.50
     Job Work/ Contract Receipts
491.10
29.30
17.30
49.30
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
521.20
354.40
68.90
22.50
52.60
Less: Excise Duty
Net Sales
15277.20
11738.80
4716.30
1815.00
3370.40
EXPENDITURE :
Increase/Decrease in Stock
-98.90
-871.40
11.00
-18.90
457.60
Raw Material Consumed
13074.00
11301.10
4470.20
1690.70
2688.00
     Opening Raw Materials
226.00
12.00
4.00
38.10
110.60
     Purchases Raw Materials
8990.90
4708.60
155.20
1466.00
     Closing Raw Materials
2347.50
226.00
14.40
38.10
38.10
     Other Direct Purchases / Brought in cost
6204.60
6806.40
4325.50
1690.70
1149.50
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
54.50
35.40
13.20
4.60
7.40
     Electricity & Power
54.50
35.40
13.20
4.60
7.40
     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
685.30
393.00
77.00
48.10
140.00
     Salaries, Wages & Bonus
194.40
132.40
55.10
44.40
96.10
     Contributions to EPF & Pension Funds
7.20
4.00
1.30
1.10
3.40
     Workmen and Staff Welfare Expenses
40.20
21.40
2.30
0.90
6.30
     Other Employees Cost
443.60
235.20
18.20
1.70
34.20
Other Manufacturing Expenses
118.50
37.20
51.60
58.20
93.70
     Sub-contracted / Out sourced services
     Processing Charges
13.60
1.20
     Repairs and Maintenance
14.80
10.60
2.20
3.60
     Packing Material Consumed
     Other Mfg Exp
90.10
25.40
51.60
56.00
90.10
General and Administration Expenses
178.80
135.20
87.40
120.00
89.80
     Rent , Rates & Taxes
35.10
16.00
32.30
54.90
17.60
     Insurance
7.10
4.90
4.40
2.40
     Printing and stationery
1.60
1.40
1.90
0.60
1.20
     Professional and legal fees
74.30
73.00
27.20
46.20
46.80
     Traveling and conveyance
15.00
4.20
1.80
1.50
7.00
     Other Administration
60.70
40.00
21.50
16.00
24.20
Selling and Distribution Expenses
14.70
7.90
14.40
24.40
53.70
     Advertisement & Sales Promotion
0.20
1.60
1.00
0.80
4.30
     Sales Commissions & Incentives
0.10
1.90
5.70
1.00
     Freight and Forwarding
5.00
3.30
4.80
3.90
12.80
     Handling and Clearing Charges
9.50
0.70
0.00
0.50
5.50
     Other Selling Expenses
0.00
0.60
2.80
18.10
31.10
Miscellaneous Expenses
463.20
452.30
181.00
867.80
595.80
     Bad debts /advances written off
393.80
438.00
173.90
708.80
91.80
     Provision for doubtful debts
65.00
10.00
157.70
426.60
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
1.40
5.80
0.10
21.00
     Losson sale of non-trade current investments
0.20
     Other Miscellaneous Expenses
4.10
2.90
1.20
1.20
56.40
Less: Expenses Capitalised
Total Expenditure
14490.20
11490.80
4905.60
2794.90
4126.00
Operating Profit (Excl OI)
787.00
248.00
-189.30
-979.90
-755.60
Other Income
184.20
540.50
359.20
1021.20
109.00
     Interest Received
5.10
150.20
90.30
25.60
16.00
     Dividend Received
     Profit on sale of Fixed Assets
0.30
1.00
554.20
0.60
     Profits on sale of Investments
33.00
     Provision Written Back
4.20
249.10
263.80
351.00
91.30
     Foreign Exchange Gains
59.60
20.90
12.10
     Others
115.00
119.30
5.00
45.40
1.10
Operating Profit
971.20
788.50
169.80
41.30
-646.60
Interest
79.60
58.40
50.90
63.90
80.40
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
67.00
49.40
38.00
55.70
66.70
     Other Interest
12.50
9.00
12.90
8.20
13.70
PBDT
891.70
730.10
118.90
-22.60
-727.00
Depreciation
176.50
129.70
63.10
45.70
100.70
Profit Before Taxation & Exceptional Items
715.20
600.40
55.80
-68.40
-827.70
Exceptional Income / Expenses
Profit Before Tax
760.90
531.30
46.90
12.40
-984.60
Provision for Tax
193.30
112.60
56.10
24.40
-78.80
     Current Income Tax
92.50
30.80
81.70
-101.50
-19.90
     Deferred Tax
99.70
109.60
-18.20
125.90
-59.10
     Other taxes
1.00
-27.80
-7.40
0.00
0.20
Profit After Tax
567.60
418.70
-9.20
-12.00
-905.80
Extra items
0.00
0.00
0.00
957.70
57.30
Minority Interest
0.00
-3.30
0.60
7.00
Share of Associate
Other Consolidated Items
Consolidated Net Profit
567.60
415.40
-8.70
952.70
-848.50
Adjustments to PAT
0.80
0.10
Profit Balance B/F
2576.00
2065.00
2073.70
1120.50
1982.70
Appropriations
3144.30
2480.50
2065.00
2073.20
1134.20
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
128.80
-95.50
-0.50
13.70
Equity Dividend %
15.00
Earnings Per Share
7.00
5.00
0.00
11.00
-10.00
Adjusted EPS
7.00
5.00
0.00
11.00
-10.00

© 2019. MSE Financial Services Ltd. All Rights Reserved

Developed & Content Powered by  Accord Fintech Pvt. Ltd.