Frog Cellsat Ltd. - Research Center

---

Results

• Quarterly
• Half yearly
• Annual

Statement

• Balance sheet
• P&L
• Cash flow

More

• Share holding
• Capital structures
• Ratio

Sep ' 23	Sep ' 22	Sep ' 17	Sep ' 16	Mar ' 16

Sales

68.55

65.80

37.17

46.50

49.28

Operating profit

8.69

10.33

1.07

5.82

10.79

Interest

0.02

0.54

0.74

0.37

0.34

Gross profit

9.27

10.21

0.97

5.78

10.66

EPS (Rs)

3.69

5.94

-96.82

706.04

1392.32

Other income

0.60

0.41

0.64

0.34

0.21

Stock adjustment

-0.69

-0.25

-0.01

0.87

-1.94

Raw material

38.38

31.27

23.74

28.11

30.75

Power and fuel

-

-

-

-

-

Employee expenses

4.73

4.19

4.49

5.25

5.09

Excise

-

-

-

-

-

Admin and selling expenses

-

-

-

-

-

Research and development expenses

-

-

-

-

-

Expenses capitalised

-

-

-

-

-

Other expenses

17.44

20.26

7.88

6.46

4.58

Provisions made

-

-

-

-

-

Depreciation

1.24

0.70

0.98

0.97

1.18

Taxation

2.34

2.79

0.47

1.28

2.51

Net profit / loss

5.68

6.71

-0.48

3.53

6.96

Extra ordinary item

-

-

-

-

-

Prior year adjustments

-

-

-

-

-

Equity capital

15.38

11.30

0.05

0.05

0.05

Equity dividend rate

-

-

-

-

-

Agg.of non-prom. shares (Lacs)

-

-

-

-

-

Agg.of non promotoholding (%)

-

-

-

-

-

OPM (%)

12.68

15.70

2.89

12.51

21.89

GPM (%)

13.40

15.42

2.56

12.34

21.53

NPM (%)

8.21

10.14

-1.28

7.54

14.07