INTEGRATED FILING — Other than Banks
General information about company
| Scrip code |
000000 |
| NSE Symbol |
PRATHAM |
| MSEI Symbol |
NOTLISTED |
| ISIN |
INE0QA601016 |
| Name of Company |
PRATHAM EPC PROJECTS LIMITED |
| Type of company |
SME |
| Class of security |
Equity |
| Date of start of financial year |
01-04-2025 |
| Date of end of financial year |
31-03-2026 |
| Date of board meeting when results were approved |
14-11-2025 |
| Date on which prior intimation of the meeting for considering financial results was
informed to the exchange |
07-11-2025 |
| Description of presentation currency |
INR |
| Level of rounding used in financial results |
Lakhs |
| Reporting Type |
Half Yearly |
| Reporting Quarter |
Half yearly |
| Nature of report standalone or consolidated |
Consolidated |
| Whether results are audited or unaudited for the quarter ended |
Unaudited |
| Whether results are audited or unaudited for the Year to date for current period ended/year ended |
|
| Segment Reporting |
Geographical |
| Description of single segment |
|
| Start date and time of board meeting |
14-11-2025
12:30:00 |
| End date and time of board meeting |
14-11-2025 15:45:00
|
| Whether cash flow statement is applicable on company |
Yes |
| Type of cash flow statement |
Cash Flow Indirect |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
Financial Results — Other than Bank
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-04-2025 |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
| 1 |
Revenue From Operations |
|
Revenue from operations |
6,797.22 |
6,797.22 |
|
Other income |
81.15 |
81.15 |
|
Total Income |
6,878.37 |
6,878.37 |
| 2 |
Expenses |
| (a) |
Cost of materials consumed |
3,448.16 |
3,448.16 |
| (b) |
Purchases of stock-in-trade |
0.00 |
0.00 |
| (c) |
Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
(379.10) |
(379.10) |
| (d) |
Employee benefit expense |
855.18 |
855.18 |
| (e) |
Finance costs |
141.30 |
141.30 |
| (f) |
Depreciation and amortisation expense
|
101.54 |
101.54 |
| (g) |
Other Expenses |
| 1 |
OTHER EXPENSES |
2,060.66 |
2,060.66 |
|
Total other expenses |
2,060.66 |
2,060.66 |
|
Total expenses |
6,227.74 |
6,227.74 |
| 3 |
Profit before exceptional and extraordinary items and tax |
650.63 |
650.63 |
| 4 |
Exceptional items |
0.00 |
0.00 |
| 5 |
Profit before extraordinary items and tax |
650.63 |
650.63 |
| 6 |
Extraordinary items |
0.00 |
0.00 |
| 7 |
Profit before tax |
650.63 |
650.63 |
| 8 |
Tax Expense |
|
|
Current tax |
136.89 |
136.89 |
|
Deferred tax |
0.06 |
0.06 |
|
Total tax expenses |
136.95 |
136.95 |
| 9 |
Net Profit Loss for the period from continuing operations |
513.68 |
513.68 |
| 10 |
Profit (loss) from discontinuing operations before tax |
0.00 |
0.00 |
| 11 |
Tax expense of discontinuing operations |
0.00 |
0.00 |
| 12 |
Net profit (loss) from discontinuing operation after tax |
0.00 |
0.00 |
| 13 |
Profit (loss) for period before minority interest |
513.68 |
513.68 |
| 14 |
Share of profit (loss) of associates |
0.00 |
0.00 |
| 15 |
Profit (loss) of minority interest |
0.00 |
0.00 |
| 16 |
Net profit (Loss) for the period |
513.68 |
513.68 |
| 17 |
Details of equity share capital |
|
Paid-up equity share capital |
1,821.25 |
1,821.25 |
|
Face value of equity share capital |
10 |
10 |
| 18 |
Reserves excluding revaluation reserve |
|
|
| 19 |
Earnings per equity share |
|
Basic earnings (loss) per share from continuing and discontinued operations
|
2.82 |
2.82 |
|
Diluted earnings (loss) per share from continuing and discontinued operations |
2.82 |
2.82 |
| 20 |
Debt equity ratio |
0.42 |
0.42 |
| 21 |
Debt service coverage ratio |
0.00 |
0.00 |
| 22 |
Interest service coverage ratio |
0.00 |
0.00 |
| 23 |
Disclosure of notes on financial results |
|
Remarks
Cash flow statement — indirect
Amount in (Lakhs)
| A |
Date of start of reporting period |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
| C |
Whether results are audited or unaudited |
|
| D |
Nature of report standalone or consolidated |
Consolidated |
| 1 |
Statement of cash flows |
|
Cash flows from used in operating activities |
|
Profit before extraordinary items and tax |
650.63 |
| 2 |
Adjustments for reconcile profit (loss) |
|
Adjustments to profit (loss) |
|
Adjustments for finance costs |
141.30 |
|
Adjustments for depreciation and amortisation expense |
101.54 |
|
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss
|
0.00
|
|
Adjustments for unrealised foreign exchange losses gains |
1.81 |
|
Adjustments for dividend income |
0.00 |
|
Adjustments for share-based payments |
0.00 |
|
Other adjustments for which cash effects are investing or financing cash flow |
(27.52) |
|
Other adjustments to reconcile profit (loss) |
(5.47) |
|
Other adjustments for non-cash items |
0.00 |
|
Share of profit and loss from partnership firm or association of persons or limited
liability partnerships |
0.00
|
|
Total adjustments to profit (loss) |
211.66
|
| 3 |
Adjustments for working capital |
|
Adjustments for decrease (increase) in inventories |
(379.10) |
|
Adjustments for decrease (increase) in trade receivables |
(1,669.09) |
|
Adjustments for decrease (increase) in other current assets |
(3,830.48) |
|
Adjustments for increase (decrease) in trade payables |
1,381.88 |
|
Adjustments for increase (decrease) in other current liabilities |
1,967.09 |
|
Adjustments for provisions |
(175.77) |
|
Total adjustments for working capital |
(2,705.47) |
|
Total adjustments for reconcile profit (loss) |
(2,493.81) |
|
Net cash flows from (used in) operations |
(1,843.18) |
|
Dividends received |
0.00 |
|
Interest paid |
0.00 |
|
Interest received |
0.00 |
|
Income taxes paid (refund) |
136.89 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in) operating activities before extraordinary
items |
(1,980.07) |
|
Proceeds from extraordinary items |
0.00 |
|
Payment for extraordinary items |
0.00 |
|
Net cash flows from (used in) operating activities |
(1,980.07) |
| 4 |
Cash flows from used in investing activities |
|
Cash flows from losing control of subsidiaries or other businesses |
0.00 |
|
Cash flows used in obtaining control of subsidiaries or other businesses |
0.00 |
|
Other cash receipts from sales of equity or debt instruments of other entities |
0.00 |
|
Other cash payments to acquire equity or debt instruments of other entities |
0.00 |
|
Other cash receipts from sales of interests in joint ventures |
0.00 |
|
Other cash payments to acquire interests in joint ventures |
0.00 |
|
Cash receipts from share of profits of partnership firm or association of persons or limited
liability partnerships |
0.00
|
|
Cash payment for investment in partnership firm or association of persons or limited
liability partnerships |
0.00
|
|
Proceeds from sales of property plant and equipment |
0.00 |
|
Purchase of property plant and equipment |
749.45 |
|
Proceeds from sales of intangible assets |
0.00 |
|
Purchase of intangible assets |
0.00 |
|
Cash advances and loans made to other parties |
570.00 |
|
Cash receipts from repayment of advances and loans made to other parties |
0.00 |
|
Cash payments for future contracts, forward contracts, option contracts and swap contracts
|
0.00 |
|
Cash receipts from future contracts, forward contracts, option contracts and swap contracts
|
0.00 |
|
Dividends received |
0.00 |
|
Interest received |
27.52 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
(221.99) |
|
Proceeds from government grants |
0.00 |
|
Net cash flows from (used in) investing activities before extraordinary items |
(1,513.92) |
|
Proceeds from extraordinary items |
0.00 |
|
Payment for extraordinary items |
0.00 |
|
Net cash flows from (used in) investing activities |
(1,513.92) |
|
Cash flows from used in financing activities |
|
Proceeds from issuing shares |
1,000.00 |
|
Proceeds from issuing other equity instruments |
0.00 |
|
Proceeds from issuing debentures notes bonds etc |
0.00 |
|
Proceeds from borrowings |
2,578.73 |
|
Repayments of borrowings |
0.00 |
|
Dividends paid |
0.00 |
|
Interest paid |
141.30 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
|
Net cash flows from (used in) financing activities before extraordinary items |
3,437.43
|
|
Proceeds from extraordinary items |
0.00 |
|
Payment for extraordinary items |
0.00 |
|
Net cash flows from (used in) financing activities |
3,437.43 |
|
Net increase (decrease) in cash and cash equivalents before effect of
exchange rate changes |
(56.56)
|
| 6 |
Effect of exchange rate changes on cash and cash equivalents |
|
Effect of exchange rate changes on cash and cash equivalents |
0.00 |
|
Net increase (decrease) in cash and cash equivalents |
(56.56) |
|
Cash and cash equivalents cash flow statement at beginning of period |
522.11 |
|
Cash and cash equivalents cash flow statement at end of period |
465.55 |
Statement of Asset and Liabilities
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-04-2025 |
| Date of end of reporting period |
30-09-2025 |
| Whether results are audited or unaudited |
Unaudited |
| Nature of report standalone or consolidated |
Consolidated |
|
Equity and liabilities |
| 1 |
Shareholders' funds |
|
Share capital |
1,821.25 |
|
Reserves and surplus |
7,158.46 |
|
Money received against share warrants |
0.00 |
|
Total shareholders' funds |
8,979.71 |
| 2 |
Share application money pending allotment |
0.00 |
| 3 |
Deferred government grants |
0.00 |
| 4 |
Minority interest |
0 |
| 5 |
Non-current liabilities |
|
Long-term borrowings |
3,452.96 |
|
Deferred tax liabilities (net) |
19.10 |
|
Foreign currency monetary item translation difference liability account |
0.00 |
|
Other long-term liabilities |
106.12 |
|
Long-term provisions |
22.01 |
|
Total non-current liabilities |
3,600.19 |
| 6 |
Current liabilities |
|
Short-term borrowings |
316.52 |
|
Trade Payables |
|
(A) Total outstanding dues of micro enterprises and small enterprises |
35.39 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
2,099.45 |
|
Total Trade payable |
2,134.84 |
|
Other current liabilities |
2,626.34 |
|
Short-term provisions |
186.59 |
|
Total current liabilities |
5,264.29 |
|
Total equity and liabilities |
17,844.19 |
|
Assets |
|
| 1 |
Non-current assets |
|
| i |
Property, Plant and Equipment and Intangible assets
|
|
|
Property, Plant and Equipment |
2,387.66 |
|
Producing properties |
0.00 |
|
Intangible assets |
37.16 |
|
Preproducing properties |
0.00 |
|
Property, Plant and Equipment capital work-in-progress |
154.74 |
|
Intangible assets under development or work-in-progress |
0.00 |
|
Total Property, Plant and Equipment and Intangible assets |
2,579.56 |
| ii |
Non-current investments |
60.00 |
| v |
Deferred tax assets (net) |
0.00 |
| vi |
Foreign currency monetary item translation difference asset account |
0.00 |
| vii |
Long-term loans and advances |
0.00 |
| viii |
Other non-current assets |
691.47 |
|
Total non-current assets |
3,331.03 |
|
Current assets |
|
Current investments |
0.00 |
|
Inventories |
4,078.70 |
|
Trade receivables |
4,740.03 |
|
Cash and cash equivalents |
802.09 |
|
Bank balance other than cash and cash equivalents |
0.00 |
|
Short-term loans and advances |
1,908.08 |
|
Other current assets |
2,984.26 |
|
Total current assets |
14,513.16 |
|
Total assets |
17,844.19 |
|
Disclosure of notes on assets and liabilities |
|
Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company
results
Amount in (Lakhs)
| Particulars |
3 months/ 6 month ended (dd-mm-yyyy) |
Year to date figures for current period
ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-04-2025 |
01-04-2025 |
| Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| Whether results are audited or unaudited |
Unaudited |
Unaudited |
| Nature of report standalone or
consolidated |
Consolidated |
Consolidated |
| 1 |
Segment Revenue (Income) |
|
(net sale/income from each segment should
be disclosed) |
| 1 |
IN INDIA |
4,573.62 |
4,573.62 |
| 2 |
OUTSIDE INDIA |
2,223.60 |
2,223.60 |
| 3 |
INTER COMPANY ELIMINATION |
0.00 |
0.00 |
|
Total Segment Revenue |
6,797.22 |
6,797.22 |
|
Less: Inter segment revenue |
|
|
|
Revenue from operations |
6,797.22 |
6,797.22 |
| 2 |
Segment Result |
|
Profit (+) / Loss (-) before tax and
interest from each segment |
| 1 |
IN INDIA |
279.51 |
279.51 |
| 2 |
OUTSIDE INDIA |
257.78 |
257.78 |
| 3 |
INTER COMPANY ELIMINATION |
(23.60) |
(23.60) |
|
Total Profit before tax |
513.69 |
513.69 |
|
i. Finance cost |
|
|
|
ii. Other Unallocable Expenditure net
off Unallocable income |
|
|
|
Profit before tax |
513.69 |
513.69 |
| 3 |
(Segment Asset - Segment Liabilities)
|
|
Segment Asset |
| 1 |
IN INDIA |
14,235.71 |
14,235.71 |
| 2 |
OUTSIDE INDIA |
6,007.19 |
6,007.19 |
| 3 |
INTER COMPANY ELIMINATION |
(2,398.70) |
(2,398.70) |
| 4 |
IN INDIA |
14,235.71 |
14,235.71 |
| 5 |
OUTSIDE INDIA |
6,007.19 |
6,007.19 |
| 6 |
INTER COMPANY ELIMINATION |
(2,398.70) |
(2,398.70) |
|
Total Segment Asset |
17,844.20 |
17,844.20 |
|
Un-allocable Assets |
0.00 |
0.00 |
|
Net Segment Asset |
17,844.20 |
17,844.20 |
| 4 |
Segment Liabilities |
|
Segment Liabilities |
| 1 |
IN INDIA |
5,519.29 |
5,519.29 |
| 2 |
OUTSIDE INDIA |
5,695.85 |
5,695.85 |
| 3 |
INTER COMPANY ELIMINATION |
(2,350.64) |
(2,350.64) |
| 4 |
IN INDIA |
5,519.29 |
5,519.29 |
| 5 |
OUTSIDE INDIA |
5,695.85 |
5,695.85 |
| 6 |
INTER COMPANY ELIMINATION |
(2,350.64) |
(2,350.64) |
|
Total Segment Liabilities |
8,864.50 |
8,864.50 |
|
Un-allocable Liabilities |
0.00 |
0.00 |
|
Net Segment Liabilities |
8,864.50 |
8,864.50 |
|
Disclosure of notes on segments |
|
Details of Impact of Audit Qualification
Amount in (Lakhs)
| Whether results are audited or unaudited |
Unaudited |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
| Auditor's opinion |
|
| Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015:
The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified
opinion for the period on Standalone results |
Yes |
| Sr No. |
Audit firm's name |
Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI |
Certificate valid upto |
| 1 |
M/S VCAN & CO |
Yes |
30-09-2027 |