Equity Analysis

Company Profile

Profit & Loss

Xelpmoc Design and Tech Ltd

Industry : Computers - Software - Medium / Small

BSE Code

ISIN Demat

Book Value()

542367

INE01P501012

42.7353833

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

XELPMOC

191.36

EPS(TTM)

Face Value()

Div & Yield %:

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	6.47	13.42	8.05	14.05	8.11	6.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	6.47	13.42	8.05	14.05	8.11	6.09
Other Income	1.35	1.54	1.21	1.14	1.29	0.21
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	7.82	14.96	9.26	15.19	9.40	6.30
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.05	0.05	0.03	0.06	0.15	0.10
Employee Cost	6.90	16.97	13.95	5.64	6.22	6.16
Other Manufacturing Expenses	0.54	3.70	0.39	0.13	0.22	2.46
Selling & Administrative Expenses	4.91	6.46	5.67	4.34	3.85	2.12
Miscellaneous Expenses	3.02	0.03	2.63	0.37	0.38	0.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	15.42	27.20	22.67	10.54	10.83	11.04
Operating Profit	-7.59	-12.25	-13.40	4.65	-1.43	-4.75
Interest	0.21	0.25	0.00	0.05	0.08	0.00
Gross Profit	-7.80	-12.50	-13.40	4.60	-1.51	-4.75
Depreciation	1.97	1.65	0.09	0.50	0.56	0.25
Profit Before Tax	-9.77	-14.15	-13.49	4.10	-2.07	-5.00
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.36	-0.40	-0.63	0.05	0.06	-0.06
Reported Net Profit	-10.13	-13.75	-12.86	4.05	-2.13	-4.94
Extraordinary Items	0.82	1.31	0.59	0.94	0.00	0.00
Adjusted Net Profit	-10.95	-15.06	-13.45	3.11	-2.13	-4.94
Adjustment below Net Profit	0.01	-0.02	-0.03	0.02	0.12	0.21
P & L Balance brought forward	-24.64	-10.87	2.02	-2.05	-0.04	4.69
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	-34.76	-24.64	-10.87	2.02	-2.05	-0.04
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	-6.93	-9.46	-8.88	2.95	-1.55	0.00
Earnings Per Share(Adj)-Unit Curr	-6.93	-9.46	-8.88	2.95	-1.55	0.00
Book Value-Unit Curr	42.40	44.07	63.58	43.18	32.76	29.66
Book Value(Adj)-Unit Curr	42.40	44.07	63.58	43.18	32.76	29.66