Master Components Ltd. - Research Center

---

Results

• Half yearly
• Annual

Statement

• Balance sheet
• P&L
• Cash flow

More

• Share holding
• Capital structures
• Ratio

Mar ' 25	Mar ' 24	Mar ' 23	Mar ' 22	Mar ' 21

Income

Operating income

42.40

25.29

20.70

18.24

13.25

Expenses

Material consumed

25.77

15.35

13.12

11.98

8.16

Manufacturing expenses

6.33

3.02

2.32

1.91

1.24

Personnel expenses

2.72

2.06

1.71

1.63

1.31

Selling expenses

-

-

-

-

-

Adminstrative expenses

1.09

0.58

0.41

0.49

0.34

Expenses capitalised

-

-

-

-

-

Cost of sales

35.91

21.01

17.56

16.01

11.06

Operating profit

6.50

4.28

3.14

2.23

2.19

Other recurring income

0.41

0.29

0.20

0.19

0.03

Adjusted PBDIT

6.90

4.57

3.34

2.42

2.23

Financial expenses

0.19

0.07

0.09

0.16

0.26

Depreciation

1.22

0.95

0.83

0.85

0.92

Other write offs

-

-

-

-

-

Adjusted PBT

5.49

3.56

2.42

1.40

1.05

Tax charges

2.19

0.88

0.71

0.37

0.28

Adjusted PAT

3.30

2.68

1.71

1.04

0.77

Non recurring items

3.19

-

-

-

-

Other non cash adjustments

-

-

-

-0.10

-

Reported net profit

6.49

2.68

1.71

0.94

0.77

Earnigs before appropriation

17.52

11.03

11.35

9.65

8.71

Equity dividend

-

-

-

-

-

Preference dividend

-

-

-

-

-

Dividend tax

-

-

-

-

-

Retained earnings

17.52

11.03

11.35

9.65

8.71