India Share Brokers | Equity Trading India | Derivative Trading in India | Share Brokers in India

Markets Navigation

Company Info.

Frog Cellsat Ltd.

Income Statement - Consolidated

Market Cap.(`)	304.00 Cr.	P/BV	2.61	Book Value (`)	75.54
52 Week High/Low ( ` )	312/132	FV/ML	10/400	P/E(X)	20.15
Book Closure	08/08/2023	EPS (`)	9.78	Div Yield (%)	0.00

(` in Crs.)

You can view the Consolidated Income Statement for the last 5 years.

Particulars	Mar 23	Mar 22	Mar 21	Mar 20
Months	12	12	12	12
Source Of Info (AR = Annual Report, PR = Press Release)	AR	AR	AR	AR
FaceValue	10.00	10.00	10.00	10.00


INCOME
Revenue From Operations [Net]	132.99	132.94	120.92	87.02
Other Operating Revenues	0.05	0.00	0.00	0.00
Total Operating Revenues	133.04	132.94	120.92	87.02

Other Income	3.24	2.35	8.48	1.49
Total Revenue	136.28	135.29	129.40	88.51

EXPENSES
Cost Of Materials Consumed	67.61	81.05	79.05	46.99
Changes In Inventories Of FG,WIP And Stock-In Trade	0.68	-1.67	0.17	0.98
Employee Benefit Expenses	13.96	6.33	7.81	13.70
Finance Costs	0.53	0.60	1.23	2.15
Depreciation And Amortisation Expenses	1.61	1.36	1.77	2.95
Other Expenses	28.87	27.32	23.49	19.02
Total Expenses	113.26	114.99	113.51	85.79

Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax	23.02	20.30	15.89	2.72

Exceptional Items	-2.52	0.00	0.00	0.00
Profit/Loss Before Tax	20.51	20.30	15.89	2.72

Tax Expenses-Continued Operations
Current Tax	6.70	6.15	1.92	0.58
Less: MAT Credit Entitlement	0.00	0.00	0.00	0.38
Deferred Tax	-1.29	-0.19	-0.29	1.13
Total Tax Expenses	5.42	5.96	1.63	1.33
Profit/Loss After Tax And Before ExtraOrdinary Items	15.09	14.34	14.26	1.39

Profit/Loss From Continuing Operations	15.09	14.34	14.26	1.39

Profit/Loss For The Period	15.09	14.34	14.26	1.39
Consolidated Profit/Loss After MI And Associates	15.09	14.34	14.26	1.39

OTHER INFORMATION

EARNINGS PER SHARE
Basic EPS (Rs.)	11.41	2867.53	2851.53	278.23
Diluted EPS (Rs.)	11.41	2867.53	2851.53	278.23

DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend	0.00	5.00	0.00	0.00

Frog Cellsat Ltd.

Balance Sheet - Consolidated

Market Cap.(`)	304.00 Cr.	P/BV	2.61	Book Value (`)	75.54
52 Week High/Low ( ` )	312/132	FV/ML	10/400	P/E(X)	20.15
Book Closure	08/08/2023	EPS (`)	9.78	Div Yield (%)	0.00

(` in Crs.)

You can view the Consolidated Balance Sheet for the last 5 years.

Particulars	Mar 23	Mar 22	Mar 21	Mar 20
Months	12	12	12	12
Source Of Info (AR = Annual Report, PR = Press Release)	AR	AR	AR	AR
FaceValue	10.00	10.00	10.00	10.00
No. of Equity Shares (in Lacs)	153.75	0.50	0.50	0.50

EQUITIES AND LIABILITIES
SHAREHOLDER'S FUNDS
Equity Share Capital	15.38	0.05	0.05	0.05
Total Share Capital	15.38	0.05	0.05	0.05

Reserves and Surplus	101.17	68.91	59.53	45.27
Total Reserves and Surplus	101.17	68.91	59.53	45.27
Total Shareholders Funds	116.55	68.96	59.58	45.32

NON-CURRENT LIABILITIES
Long Term Borrowings	0.00	2.73	4.66	11.93
Other Long Term Liabilities	0.00	0.00	0.00	0.29
Long Term Provisions	1.50	0.94	1.14	1.33
Total Non-Current Liabilities	1.50	3.67	5.80	13.55

CURRENT LIABILITIES
Short Term Borrowings	0.00	3.45	1.07	7.64
Trade Payables	11.78	15.35	24.23	15.63
Other Current Liabilities	6.35	5.32	2.07	5.02
Short Term Provisions	1.16	0.50	0.11	0.13
Total Current Liabilities	19.29	24.61	27.48	28.42

Total Capital And Liabilities	137.33	97.25	92.85	87.29

ASSETS
NON-CURRENT ASSETS
Tangible Assets	13.12	6.17	5.17	9.16
Intangible Assets	0.26	0.04	0.11	0.16
Capital Work-In-Progress	35.89	7.05	0.00	0.00
Fixed Assets	49.26	13.26	5.28	9.33
Goodwill On Consolidation	0.00	9.36	9.36	9.36
Non-Current Investments	0.00	4.81	3.97	6.48
Deferred Tax Assets [Net]	3.90	2.61	2.42	2.13
Long Term Loans And Advances	3.35	1.64	5.15	7.30
Other Non-Current Assets	1.30	3.16	2.76	0.64
Total Non-Current Assets	57.81	34.84	28.94	35.23


CURRENT ASSETS
Current Investments	0.05	0.05	1.73	0.60
Inventories	25.05	23.81	16.61	18.34
Trade Receivables	27.85	19.67	26.71	21.46
Cash And Cash Equivalents	20.20	12.71	16.29	9.30
Short Term Loans And Advances	3.40	4.57	2.08	1.94
OtherCurrentAssets	2.97	1.59	0.49	0.42
Total Current Assets	79.52	62.40	63.91	52.06

Total Assets	137.33	97.25	92.85	87.29

OTHER INFORMATION

CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities	0.00	35.00	0.00	0.00

BONUS DETAILS
Bonus Equity Share Capital	11.25	0.00	0.00	0.00

NON-CURRENT INVESTMENTS
Non-Current Investments Unquoted Book Value	0.00	4.81	3.97	6.48

CURRENT INVESTMENTS
Current Investments Quoted Market Value	0.05	0.05	1.73	0.60

Attention Investors : “Prevent unauthorized transactions in your account ? Update your Mobile Numbers/Email IDs with your stock brokers. Receive information of your transactions directly from Exchange on your Mobile/Email at the end of the day. Issued in the interest of Investors” ***** No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorize your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account. | | ***** KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (Broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary. | "Revised guidelines on margin collection ==> 1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w.e.f. September 1, 2020. | 2. Update your mobile number & email Id with your stock broker/depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge. | 3. Pay 20% upfront margin of the transaction value to trade in cash market segment. | 4. Investors may please refer to the Exchange's Frequently Asked Questions (FAQs) issued vide circular reference NSE/INSP/45191 dated July 31, 2020 and NSE/INSP/45534 dated August 31, 2020 and other guidelines issued from time to time in this regard. | 5. Check your Securities /MF/ Bonds in the consolidated account statement issued by NSDL/CDSL every month. .......... Issued in the interest of Investors" | ***** MEMBERS : SEBI Regn. No: NSE, BSE: INZ000176636 ; MCX : INZ000057535; SEBI Research Analyst Regn No: INH200000337; AMFI Regn No. 77624; Depository Participant : CDSL : IN-DP-CDSL-379-2006 DP ID : 12047600 | For any Grievance mail to : grievance@sharewealthindia.com | For any DP Grievance mail to : dpgrievance@sharewealthindia.com. | Grievance with SEBI : https://scores.gov.in/scores/Welcome.html

Share Wealth

Frog Cellsat Ltd.

Income Statement - Consolidated

Frog Cellsat Ltd.

Balance Sheet - Consolidated