BODHI TREE MULTIMEDIA
|
BODHI TREE MULTIMEDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹64 Cr | ₹43 Cr | ₹59 Cr | ₹36 Cr | ₹27 Cr |
Broadcasting Revenue | ₹64 Cr | ₹43 Cr | ₹59 Cr | ₹36 Cr | ₹27 Cr |
Advertising Revenue | - | - | - | - | - |
License income | - | - | - | - | - |
Subscription income | - | - | - | - | - |
Income from content / Event Shows/ Films | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹64 Cr | ₹43 Cr | ₹59 Cr | ₹36 Cr | ₹27 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-6.84 Cr | ₹-3.61 Cr | ₹-2.57 Cr | ₹2.06 Cr | ₹-5.36 Cr |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
Electricity & Power | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹0.41 Cr | ₹0.34 Cr | ₹0.37 Cr | ₹0.32 Cr | ₹0.12 Cr |
Salaries, Wages & Bonus | ₹0.37 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.11 Cr |
Contributions to EPF & Pension Funds | - | - | - | - | - |
Workmen and Staff Welfare Expenses | ₹0.04 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.00 Cr |
Other Employees Cost | - | - | - | - | - |
Production Expenses | ₹61 Cr | ₹38 Cr | ₹56 Cr | ₹28 Cr | ₹27 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Program Production Expenses | ₹46 Cr | ₹30 Cr | ₹35 Cr | ₹18 Cr | ₹15 Cr |
Telecasting Expenses | - | - | - | - | - |
Programs and Films rights | - | - | - | - | - |
Repairs and Maintenance | - | - | ₹2.03 Cr | ₹1.07 Cr | - |
Packing Material Consumed | - | - | - | - | - |
Other Production expenses | ₹15 Cr | ₹8.09 Cr | ₹19 Cr | ₹8.87 Cr | ₹12 Cr |
General and Administration Expenses | ₹1.79 Cr | ₹1.57 Cr | ₹1.66 Cr | ₹1.54 Cr | ₹1.30 Cr |
Rent , Rates & Taxes | ₹0.13 Cr | ₹0.01 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.24 Cr |
Insurance | ₹0.15 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.19 Cr | ₹0.06 Cr |
Printing and stationery | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr |
Professional and legal fees | ₹0.43 Cr | ₹0.39 Cr | ₹0.57 Cr | ₹0.43 Cr | ₹0.43 Cr |
Other Administration | ₹1.06 Cr | ₹1.08 Cr | ₹0.84 Cr | ₹0.78 Cr | ₹0.56 Cr |
Selling and Distribution Expenses | ₹0.20 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.02 Cr |
Advertisement & Sales Promotion | ₹0.20 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.02 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.55 Cr | ₹0.91 Cr | ₹1.22 Cr | ₹0.69 Cr | ₹0.54 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.55 Cr | ₹0.91 Cr | ₹1.22 Cr | ₹0.69 Cr | ₹0.54 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹58 Cr | ₹37 Cr | ₹56 Cr | ₹32 Cr | ₹23 Cr |
Operating Profit (Excl OI) | ₹5.98 Cr | ₹5.16 Cr | ₹2.80 Cr | ₹3.22 Cr | ₹3.24 Cr |
Other Income | ₹0.09 Cr | ₹0.21 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.75 Cr |
Interest Received | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.03 Cr | ₹0.02 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.06 Cr | ₹0.15 Cr | ₹0.30 Cr | ₹0.26 Cr | ₹0.39 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.03 Cr | ₹0.01 Cr | ₹0.00 Cr | - | ₹0.34 Cr |
Operating Profit | ₹6.07 Cr | ₹5.37 Cr | ₹3.10 Cr | ₹3.51 Cr | ₹3.99 Cr |
Interest | ₹0.76 Cr | ₹0.62 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.68 Cr | ₹0.53 Cr | ₹0.19 Cr | ₹0.20 Cr | ₹0.19 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.08 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.07 Cr |
PBDT | ₹5.31 Cr | ₹4.75 Cr | ₹2.87 Cr | ₹3.30 Cr | ₹3.74 Cr |
Depreciation | ₹0.23 Cr | ₹0.20 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
Profit Before Taxation & Exceptional Items | ₹5.09 Cr | ₹4.56 Cr | ₹2.86 Cr | ₹3.28 Cr | ₹3.72 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹5.09 Cr | ₹4.55 Cr | ₹2.86 Cr | ₹3.28 Cr | ₹3.72 Cr |
Provision for Tax | ₹1.54 Cr | ₹1.30 Cr | ₹-0.10 Cr | ₹0.79 Cr | ₹0.13 Cr |
Current Income Tax | ₹0.91 Cr | ₹0.75 Cr | ₹0.59 Cr | ₹0.53 Cr | ₹0.65 Cr |
Deferred Tax | ₹0.07 Cr | ₹0.00 Cr | ₹0.14 Cr | ₹0.26 Cr | ₹-0.52 Cr |
Other taxes | ₹0.56 Cr | ₹0.55 Cr | ₹-0.84 Cr | - | - |
Profit After Tax | ₹3.54 Cr | ₹3.26 Cr | ₹2.96 Cr | ₹2.49 Cr | ₹3.59 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.15 Cr | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3.39 Cr | ₹3.26 Cr | ₹2.96 Cr | ₹2.49 Cr | ₹3.59 Cr |
Adjustments to PAT | ₹0.00 Cr | - | - | - | - |
Profit Balance B/F | ₹5.57 Cr | ₹2.31 Cr | ₹-0.24 Cr | ₹-2.60 Cr | ₹-6.19 Cr |
Appropriations | ₹8.96 Cr | ₹5.57 Cr | ₹2.72 Cr | ₹-0.11 Cr | ₹-2.60 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | ₹0.10 Cr | - | - | ₹0.01 Cr | - |
Other Appropriation | ₹8.87 Cr | ₹5.57 Cr | ₹2.72 Cr | ₹-0.12 Cr | ₹-2.60 Cr |
Equity Dividend % | ₹10.00 | ₹5.00 | - | ₹10.00 | - |
Earnings Per Share | ₹2.71 | ₹2.61 | ₹23.68 | ₹19.94 | ₹138.11 |
Adjusted EPS | ₹0.27 | ₹0.26 | ₹0.47 | ₹0.40 | ₹2.76 |
Compare Income Statement of peers of BODHI TREE MULTIMEDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BODHI TREE MULTIMEDIA | ₹126.4 Cr | -3.1% | -7.7% | -45.5% | Stock Analytics | |
SUN TV NETWORK | ₹26,898.2 Cr | -3.2% | -8.6% | -3.6% | Stock Analytics | |
ZEE ENTERTAINMENT ENTERPRISES | ₹11,732.7 Cr | -2.8% | -0.8% | -52.8% | Stock Analytics | |
NETWORK 18 MEDIA & INVESTMENTS | ₹10,855.7 Cr | -7.1% | -11% | -17.6% | Stock Analytics | |
TV18 BROADCAST | ₹7,772.9 Cr | 8% | -5.2% | -6.6% | Stock Analytics | |
DISH TV INDIA | ₹1,863.4 Cr | -4.5% | -7.1% | -47.3% | Stock Analytics |
BODHI TREE MULTIMEDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BODHI TREE MULTIMEDIA | -3.1% |
-7.7% |
-45.5% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses