Modification / Re-KYC
RK Global

XELPMOC DESIGN AND TECH LTD.

NSE : XELPMOCBSE : 542367ISIN CODE : INE01P501012Industry : IT - SoftwareHouse : Private
BSE100.500.4 (+0.4 %)
PREV CLOSE (Rs.) 100.10
OPEN PRICE (Rs.) 99.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 333
TODAY'S LOW / HIGH (Rs.)99.00 104.50
52 WK LOW / HIGH (Rs.)78.5 175
NSE100.791.73 (+1.75 %)
PREV CLOSE( Rs. ) 99.06
OPEN PRICE (Rs.) 97.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 4018
TODAY'S LOW / HIGH(Rs.) 97.00 101.00
52 WK LOW / HIGH (Rs.)80.21 173.3
Select year
(Rs.in Million)
Particulars
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
  
Operating Income
64.70
147.42
80.55
140.49
81.11
     Software Services & Operating Revenues
64.70
147.42
80.55
140.49
81.11
     Job Work/ Contract Receipts
     Sale of Equipments & licenses
     Processing Charges / ServiceIncome
     Other Operational Income
0.00
0.00
0.00
0.00
0.00
Less: Excise Duty
Operating Income (Net)
64.70
147.42
80.55
140.49
81.11
EXPENDITURE :
Stock Adjustments
Raw Material Consumed
0.01
     Opening Raw Materials
     Purchases Raw Materials
     Closing Raw Materials
     Other Direct Purchases / Brought in cost
0.01
     Others raw material cost
0.01
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.84
0.69
0.29
0.58
1.52
     Electricity & Power
0.84
0.69
0.29
0.58
1.52
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
81.66
180.90
139.51
56.35
62.18
     Salaries, Wages & Bonus
109.01
102.02
55.09
44.32
59.28
     Contributions to EPF & Pension Funds
2.26
1.84
1.28
1.48
1.86
     Wheeling & Transmission Charges recoverable
2.55
2.77
0.70
0.16
1.04
     Other Employees Cost
-32.15
74.27
82.43
10.39
0.00
Cost of Software developments
4.66
3.93
2.71
3.25
5.32
     Software Purchase
     Technical sub-contractors
     Training Expenses
     Software License cost
     Other software development expenses
4.66
3.93
2.71
3.25
5.32
Operating Expenses
6.84
9.78
2.51
1.46
2.27
     Repairs and Maintenance
1.43
1.97
1.61
1.34
2.21
     Travel Expenses
     Overseas Group Health Insurance
     Visa & Other Charges
     Post contract support services
     Packing Material Consumed
     Other Operating Expenses
5.41
7.81
0.90
0.12
0.06
General and Administration Expenses
54.71
108.64
55.38
39.72
32.72
     Rates & Taxes
2.52
1.31
1.23
2.41
0.95
     Insurance
     Printing and stationery
     Professional and legal fees
37.18
90.81
41.27
31.22
16.64
     Other Administration
7.78
9.88
5.90
3.10
9.19
Selling and Marketing Expenses
3.98
1.55
0.35
0.40
0.41
     Advertisement & Sales Promotion
2.25
0.64
0.35
0.40
0.41
     Commission, Brokerage & Discounts
1.73
0.91
     Freight outwards
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
37.14
22.20
29.17
3.17
7.63
     Bad debts /advances written off
8.15
20.86
1.59
3.64
     Provision for doubtful debts
12.52
23.02
2.84
3.48
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
0.15
0.18
     Losson sale of non-trade current investments
1.79
0.18
     Other Miscellaneous Expenses
16.34
1.34
2.78
0.16
0.33
Less: Expenses Capitalised
Total Expenditure
189.83
327.70
229.93
104.93
112.06
Operating Profit (Excl OI)
-125.13
-180.28
-149.38
35.56
-30.94
Other Income
23.25
37.52
15.75
11.39
16.48
     Interest Received
0.96
1.07
5.62
1.73
0.40
     Dividend Received
     Profit on sale of Fixed Assets
0.17
0.22
0.02
     Profits on sale of Investments
9.69
14.35
9.48
11.96
     Provision Written Back
12.43
21.55
1.59
3.62
     Foreign Exchange Gains
0.33
0.44
0.01
     Others
0.00
0.01
8.09
0.18
0.49
Operating Profit
-101.88
-142.76
-133.63
46.95
-14.46
Interest
2.06
2.54
0.47
0.80
     InterestonDebenture / Bonds
     Intereston Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
2.06
2.54
0.00
0.47
0.80
PBDT
-103.95
-145.30
-133.63
46.48
-15.26
Depreciation
20.89
16.97
0.89
5.00
5.63
Profit Before Taxation & Exceptional Items
-124.84
-162.27
-134.52
41.48
-20.89
Exceptional Income / Expenses
-10.03
Profit Before Tax
-135.28
-164.42
-134.59
41.32
-20.89
Provision for Tax
3.57
-4.04
-6.25
0.53
0.60
     Current Income Tax
0.05
     Deferred Tax
3.57
-4.04
-6.29
0.53
0.60
     Other taxes
3.57
-4.04
0.00
0.53
0.60
Profit After Tax
-138.85
-160.38
-128.34
40.79
-21.49
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
-0.24
Other Consolidated Items
Consolidated Net Profit
-138.85
-160.38
-128.34
40.79
-21.73
Adjustments to PAT
Profit Balance B/F
-266.18
-108.67
19.93
-21.07
-0.51
Appropriations
-405.03
-269.05
-108.41
19.71
-22.24
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-405.03
-269.05
-108.41
19.71
-22.24
Equity Dividend %
Earnings Per Share
-9.00
-11.00
-9.00
3.00
-2.00
Adjusted EPS
-9.00
-11.00
-9.00
3.00
-2.00

registration nos:

SEBI Registration No . INZ000187132 | Research Regn. No. : INH000002210 | IN-DP-241-2016

NSDL: DP ID - IN 302453 (Delhi) | IN 302951 (Kolkata)

R K Global Shares & Securities Ltd CIN NO:U99999MH1995PTC174185

Copyright © 2016 rkglobal.in - All Rights Reserved
Designed , Developed & Content Powered by    Accord Fintech Pvt. Ltd.
Sensex: 79454.47[-1.1] Adani Ports &Special: 1307.10[-1.73] Asian Paints: 2300.35[-0.09] Axis Bank: 1153.35[-1.52] Bajaj Finance: 8640.20[-2.02] Bajaj Finserv: 1970.30[-1.76] Bharti Airtel: 1848.25[-1.31] Eternal: 226.95[-1.09] HCL Tech.: 1569.90[-0.58] HDFC Bank: 1889.20[-1.93] Hindustan Unilever: 2333.95[-0.9] ICICI Bank: 1388.70[-3.16] Indusind Bank: 817.85[-0.91] Infosys: 1507.45[-0.25] ITC: 423.50[-1.59] Kotak Mahindra Bank: 2103.75[-0.4] Larsen & Toubro: 3445.70[3.77] Mahindra & Mahindra: 2982.75[-1.59] Maruti Suzuki: 12252.35[-1.11] Nestle: 2323.80[-0.74] NTPC: 334.60[-1.52] Power Grid Corp: 299.55[-2.7] Reliance Industries: 1377.75[-1.93] SBI: 779.40[1.39] Sun Pharma Inds.: 1744.85[-1.21] Tata Motors: 708.50[3.9] Tata Steel: 142.75[-0.63] TCS: 3442.20[-0.15] Tech Mahindra: 1492.95[-0.6] Titan Co: 3510.80[4.38] Ultratech Cement: 11373.60[-2.2]