Beruflich Dokumente
Kultur Dokumente
IN
Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case
Sales - - - 5.48 20.62 22.14 30.42 43.13 77.60 109.44 135.58 167.69 163.17
Expenses - - - 5.41 20.17 20.28 26.55 37.07 71.44 95.28 123.11 148.47 148.16
Operating Profit - - - 0.07 0.45 1.86 3.87 6.06 6.16 14.16 12.47 19.22 15.01
Other Income - - - - - 0.02 0.01 -0.37 1.75 1.26 1.24 - -
Depreciation - - - 0.04 0.14 0.67 1.99 3.65 4.15 4.56 2.87 2.87 2.87
Interest - - - 0.01 0.05 0.56 1.22 1.65 1.70 1.61 0.69 0.69 0.69
Profit before tax - - - 0.02 0.25 0.64 0.67 0.78 2.05 9.26 10.15 15.66 11.45
Tax - - - 0.01 0.08 0.20 0.21 0.22 0.38 2.41 2.48 24% 24%
Net profit - - - 0.01 0.17 0.44 0.46 0.55 1.68 6.85 7.67 11.83 8.65
EPS - - - 10.00 170.00 2.99 1.40 1.32 2.94 6.82 7.63 11.78 8.61
Price to earning 6.60 7.33 13.04 7.03 8.50 7.03
Price - - - - - - - 8.70 21.58 88.93 53.70 100.13 60.57
RATIOS:
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
OPM 0.00% 0.00% 0.00% 1.28% 2.18% 8.40% 12.72% 14.05% 7.94% 12.94% 9.20%
Narration Dec-99 Dec-99 Dec-99 Dec-99 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18
Sales - - - - 29.73 23.47 28.10 28.14 35.53 43.81
Expenses - - - - 25.31 19.51 28.05 24.93 31.60 38.53
Operating Profit - - - - 4.42 3.96 0.05 3.21 3.93 5.28
Other Income - - - - - 0.07 -0.33 1.34 0.06 0.17
Depreciation - - - - 1.02 1.04 -1.20 1.20 1.31 1.56
Interest - - - - 0.50 1.06 -0.47 0.32 0.35 0.49
Profit before tax - - - - 2.90 1.93 1.39 3.03 2.33 3.40
Tax - - - - 0.80 0.69 0.03 0.88 0.64 0.93
Net profit - - - - 2.10 1.24 1.36 2.15 1.69 2.47
Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital - - - 0.01 0.01 1.47 3.29 4.17 5.71 10.05
Reserves - - - 0.01 0.19 0.53 0.86 2.25 4.23 8.82
Borrowings - - - 2.29 2.90 8.43 13.68 20.42 20.63 20.34
Other Liabilities - - - 1.42 5.34 6.66 4.87 7.58 10.04 13.29
Total - - - 3.73 8.44 17.09 22.70 34.42 40.61 52.50
Narration Dec-99 Dec-99 Dec-99 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity - - - -0.65 2.23 -0.68 8.29 6.15 6.21 17.74
Cash from Investing Activity - - - -1.70 -2.47 -3.74 -13.13 -11.84 -5.99 -15.15
Cash from Financing Activity - - - 2.59 0.12 4.82 5.54 7.10 1.63 -2.50
Net Cash Flow - - - 0.24 -0.12 0.40 0.70 1.41 1.85 0.09
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.
TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
… do ANYTHING.
dalal-street.in
COMPANY NAME LANCER CONTAINERS LINES LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10
META
Number of shares 1.00
Face Value 10
Current Price 53.7
Market Capitalization 53.95
Quarters
Report Date
Sales
Expenses
Other Income
Depreciation
Interest
Profit before tax
Tax
Net profit
Operating Profit
BALANCE SHEET
Report Date Mar-12
Equity Share Capital 0.01
Reserves 0.01
Borrowings 2.29
Other Liabilities 1.42
Total 3.73
Net Block 1.65
Capital Work in Progress
Investments
Other Assets 2.08
Total 3.73
Receivables 0.84
Inventory 0.48
Cash & Bank 0.24
No. of Equity Shares 1000
New Bonus Shares
Face value 100
CASH FLOW:
Report Date Mar-12
Cash from Operating Activity -0.65
Cash from Investing Activity -1.70
Cash from Financing Activity 2.59
Net Cash Flow 0.24
PRICE:
DERIVED:
Adjusted Equity Shares in Cr - - - 0.00
PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET
100 100 10 10 10 10