Equity Analysis

Company Profile

Profit & Loss

Murae Organisor Ltd

Industry : Trading

BSE Code

ISIN Demat

Book Value()

542724

INE060601023

2.2112163

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

N.A

38.06

EPS(TTM)

Face Value()

Div & Yield %:

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	14.09	21.04	41.08	55.11	50.70	35.44
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	14.09	21.04	41.08	55.11	50.70	35.44
Other Income	2.26	7.70	8.93	2.27	0.05	0.41
Stock Adjustments	0.88	-3.21	2.07	2.46	2.64	1.75
Total Income	17.23	25.53	52.08	59.84	53.39	37.60
EXPENDITURE :
Raw Materials	13.11	21.83	48.34	52.82	48.87	34.93
Power & Fuel Cost	0.05	0.02	0.01	0.04	0.02	0.02
Employee Cost	0.08	0.04	0.29	0.30	0.19	0.10
Other Manufacturing Expenses	0.04	0.01	0.02	0.25	0.05	0.04
Selling & Administrative Expenses	0.76	0.34	2.25	2.88	0.90	0.52
Miscellaneous Expenses	0.01	0.00	0.00	0.04	0.02	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	14.05	22.25	50.91	56.33	50.04	35.62
Operating Profit	3.19	3.28	1.17	3.51	3.35	1.98
Interest	0.29	0.08	0.93	0.97	1.04	0.72
Gross Profit	2.90	3.20	0.24	2.54	2.31	1.26
Depreciation	0.10	0.12	0.12	0.10	0.04	0.02
Profit Before Tax	2.80	3.08	0.12	2.44	2.27	1.24
Tax	0.81	0.86	0.03	0.63	0.62	0.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	1.98	2.22	0.09	1.82	1.66	0.91
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.98	2.22	0.09	1.82	1.66	0.91
Adjustment below Net Profit	0.00	-1.90	0.00	-2.96	0.00	0.00
P & L Balance brought forward	2.22	1.90	1.82	2.96	1.30	0.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	4.21	2.22	1.90	1.82	2.96	1.30
Dividend	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
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.32	0.36	0.14	2.94	53.84	29.62
Earnings Per Share(Adj)-Unit Curr	0.27	0.30	0.14	0.25	53.84	29.62
Book Value-Unit Curr	3.03	2.71	23.51	23.37	192.66	142.06
Book Value(Adj)-Unit Curr	2.56	2.29	23.51	1.98	192.66	142.06