Name: SYKES & RAY EQUITIES (I) LTD.
Address: 3rd Floor, Cama Building, Dalal St, Kala Ghoda, Fort, Mumbai, 400001, IN
Telephone: 022 6193 7300

Markets

Market Nav

NINE MONTHS RESULTS

Modern Dairies Ltd.

Feb 13 BSE 40.49 ( -0.22 -0.54%)

Volume11567

Prev. Close
40.71

Open Price
40.71

Today's Low / High

38.60 40.80

Bid. Price (Qty.)0.00 (0)

Offer Price (Qty.)
0.00 (0)

52 Wk Low / High

33.06 60.90

Modern Dairies Ltd.is not traded in NSE

Standalone

(₹ in Crs.)

Particulars	Dec 25	Dec 24	Dec 23	Dec 22	Dec 21
Net Sales/Income from operations	247.74	257.03	262.38	135.40	191.30
Total Income From Operations	247.74	257.03	262.38	135.40	191.30

EXPENDITURE
Consumption of Raw Materials	193.50	201.47	206.14	90.18	140.69
Increase/Decrease in Stocks	2.95	0.49	-0.72	-3.48	10.14
Employees Cost	12.08	11.05	10.15	8.99	8.62
Depreciation	2.48	2.28	2.67	2.49	4.83
Other Expenses	31.06	31.81	33.93	28.73	24.76
Total Expenses	242.07	247.10	252.16	126.92	189.04

P/L Before Other Inc. , Int., Excpt. Items & Tax	5.67	9.93	10.22	8.49	2.26
Other Income	0.94	0.59	1.48	2.07	0.19
P/L Before Interest, Excpt. Items & Tax	6.61	10.52	11.71	10.56	2.45
Interest	0.82	1.38	3.13	1.02	0.01
P/L Before Exceptional Items & Tax	5.79	9.14	8.57	9.54	2.44
Exceptional Items	0.00	55.96	19.31	0.00	0.00
P/L Before Tax	5.79	65.10	27.89	9.54	2.44
Tax	1.24	0.00	0.00	0.00	0.00
P/L After Tax from Ordinary Activities	4.56	65.10	27.89	9.54	2.44
Net Profit/Loss For the Period	4.56	65.10	27.89	9.54	2.44

Equity Share Capital	25.66	23.36	23.36	23.36	23.36
EPS Before Extra Ordinary *
Basic EPS (Rs.)	1.78	27.92	11.96	4.08	1.05
Diluted EPS (Rs.)	1.78	27.92	11.96	4.08	1.05
EPS After Extra Ordinary *
Basic EPS (Rs.)	1.78	27.92	11.96	4.08	1.05
Diluted EPS (Rs.)	0.00	27.92	11.96	0.00	1.05

PBITOE Margin (%)	2.28	3.86	3.89	6.26	1.17
PBTE Margin (%)	2.33	3.55	3.26	7.04	1.27
PBT Margin (%)	2.33	25.32	10.62	7.04	1.27
PAT Margin (%)	1.84	25.32	10.62	7.04	1.27

Particulars	Dec 25
Net Sales/Income from operations	247.74
Total Income From Operations	247.74

EXPENDITURE
Consumption of Raw Materials	193.50
Increase/Decrease in Stocks	2.95
Employees Cost	12.08
Depreciation	2.48
Other Expenses	31.06
Total Expenses	242.07
P/L Before Other Inc. , Int., Excpt. Items & Tax	5.67
Other Income	0.94
P/L Before Interest, Excpt. Items & Tax	6.61
Interest	0.82
P/L Before Exceptional Items & Tax	5.79
Exceptional Items	0.00
P/L Before Tax	5.79
Tax	1.24
P/L After Tax from Ordinary Activities	4.56
Net Profit/Loss For the Period	4.56
Equity Share Capital	25.66
EPS Before Extra Ordinary *
Basic EPS (Rs.)	1.78
Diluted EPS (Rs.)	1.78
EPS After Extra Ordinary *
Basic EPS (Rs.)	1.78
Diluted EPS (Rs.)	0.00
PBITOE Margin (%)	2.28
PBTE Margin (%)	2.33
PBT Margin (%)	2.33
PAT Margin (%)	1.84