PHANTOM DIGITAL EFFECTS
|
PHANTOM DIGITAL EFFECTS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹58 Cr | ₹22 Cr | ₹6.76 Cr | ₹13 Cr | ₹13 Cr |
Broadcasting Revenue | - | - | - | - | - |
Advertising Revenue | - | - | - | - | - |
License income | - | - | - | - | - |
Subscription income | - | - | - | - | - |
Income from content / Event Shows/ Films | - | - | - | - | - |
Other Operational Income | ₹58 Cr | ₹22 Cr | ₹6.76 Cr | ₹13 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹58 Cr | ₹22 Cr | ₹6.76 Cr | ₹13 Cr | ₹13 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.94 Cr | ₹-1.20 Cr | ₹-2.72 Cr | ₹0.22 Cr | ₹0.22 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 | ₹0.96 Cr | ₹0.57 Cr | ₹0.38 Cr | ₹0.47 Cr | ₹0.47 Cr |
Electricity & Power | ₹0.96 Cr | ₹0.57 Cr | ₹0.38 Cr | ₹0.47 Cr | ₹0.47 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹22 Cr | ₹11 Cr | ₹6.82 Cr | ₹7.76 Cr | ₹7.76 Cr |
Salaries, Wages & Bonus | ₹21 Cr | ₹11 Cr | ₹6.59 Cr | ₹7.41 Cr | ₹7.41 Cr |
Contributions to EPF & Pension Funds | ₹0.56 Cr | ₹0.17 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr |
Workmen and Staff Welfare Expenses | ₹0.90 Cr | ₹0.21 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Employees Cost | ₹0.00 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.28 Cr | ₹0.28 Cr |
Production Expenses | ₹1.64 Cr | ₹1.03 Cr | ₹0.64 Cr | ₹1.33 Cr | ₹1.33 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.11 Cr | ₹0.82 Cr | ₹0.20 Cr | ₹0.71 Cr | ₹0.71 Cr |
Program Production Expenses | - | - | - | - | - |
Telecasting Expenses | - | - | - | - | - |
Programs and Films rights | - | - | - | - | - |
Repairs and Maintenance | - | ₹0.00 Cr | ₹0.27 Cr | ₹0.34 Cr | ₹0.34 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Production expenses | ₹0.53 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.29 Cr | ₹0.29 Cr |
General and Administration Expenses | ₹10 Cr | ₹2.35 Cr | ₹1.08 Cr | ₹1.06 Cr | ₹1.06 Cr |
Rent , Rates & Taxes | ₹3.99 Cr | ₹1.50 Cr | ₹0.84 Cr | ₹0.77 Cr | ₹0.77 Cr |
Insurance | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
Professional and legal fees | ₹0.83 Cr | ₹0.17 Cr | ₹0.03 Cr | ₹0.07 Cr | ₹0.07 Cr |
Other Administration | ₹5.17 Cr | ₹0.65 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.21 Cr |
Selling and Distribution Expenses | ₹1.88 Cr | ₹0.60 Cr | ₹0.21 Cr | ₹0.77 Cr | ₹0.77 Cr |
Advertisement & Sales Promotion | ₹1.88 Cr | ₹0.60 Cr | ₹0.21 Cr | ₹0.77 Cr | ₹0.77 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.31 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 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 | ₹0.31 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹35 Cr | ₹15 Cr | ₹6.43 Cr | ₹12 Cr | ₹12 Cr |
Operating Profit (Excl OI) | ₹23 Cr | ₹7.47 Cr | ₹0.34 Cr | ₹1.33 Cr | ₹1.33 Cr |
Other Income | ₹0.84 Cr | ₹0.03 Cr | ₹0.39 Cr | ₹0.32 Cr | ₹0.32 Cr |
Interest Received | ₹0.18 Cr | - | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.21 Cr | - | - | - | - |
Foreign Exchange Gains | ₹0.13 Cr | ₹0.02 Cr | - | - | - |
Others | ₹0.31 Cr | ₹0.02 Cr | ₹0.37 Cr | ₹0.29 Cr | ₹0.29 Cr |
Operating Profit | ₹23 Cr | ₹7.50 Cr | ₹0.73 Cr | ₹1.65 Cr | ₹1.65 Cr |
Interest | ₹0.55 Cr | ₹0.66 Cr | ₹0.31 Cr | ₹0.91 Cr | ₹0.91 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | - | ₹0.02 Cr | ₹0.05 Cr | ₹0.05 Cr |
Other Interest | ₹0.51 Cr | ₹0.66 Cr | ₹0.30 Cr | ₹0.86 Cr | ₹0.86 Cr |
PBDT | ₹23 Cr | ₹6.84 Cr | ₹0.41 Cr | ₹0.74 Cr | ₹0.74 Cr |
Depreciation | ₹1.15 Cr | ₹0.29 Cr | ₹0.39 Cr | ₹0.50 Cr | ₹0.50 Cr |
Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹6.55 Cr | ₹0.02 Cr | ₹0.24 Cr | ₹0.24 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹22 Cr | ₹6.55 Cr | ₹0.02 Cr | ₹0.24 Cr | ₹0.24 Cr |
Provision for Tax | ₹5.58 Cr | ₹1.65 Cr | ₹-0.05 Cr | ₹0.13 Cr | ₹0.13 Cr |
Current Income Tax | ₹5.26 Cr | ₹1.68 Cr | ₹0.08 Cr | ₹0.16 Cr | ₹0.16 Cr |
Deferred Tax | ₹0.33 Cr | ₹-0.03 Cr | ₹-0.14 Cr | ₹-0.03 Cr | ₹-0.03 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹16 Cr | ₹4.90 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.11 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹0.50 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.20 Cr | ₹0.20 Cr |
Appropriations | ₹17 Cr | ₹5.25 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.32 Cr |
General Reserve | ₹4.35 Cr | ₹4.75 Cr | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹12 Cr | ₹0.50 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.32 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹13.91 | ₹4,903.30 | ₹75.10 | ₹113.00 | ₹113.00 |
Adjusted EPS | ₹13.91 | ₹5.45 | ₹0.08 | ₹0.13 | ₹0.13 |
Compare Income Statement of peers of PHANTOM DIGITAL EFFECTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PHANTOM DIGITAL EFFECTS | ₹278.1 Cr | -2.6% | -6.3% | -55.7% | Stock Analytics | |
SUN TV NETWORK | ₹24,831.3 Cr | -0.9% | -5.5% | -5.2% | Stock Analytics | |
ZEE ENTERTAINMENT ENTERPRISES | ₹10,354.4 Cr | 3.2% | -16.6% | -38.6% | Stock Analytics | |
NETWORK 18 MEDIA & INVESTMENTS | ₹7,996.8 Cr | 0.7% | -24.8% | -54.9% | Stock Analytics | |
TV18 BROADCAST | ₹7,772.9 Cr | 8% | -5.2% | -6.6% | Stock Analytics | |
DISH TV INDIA | ₹1,570.6 Cr | 3.8% | -13.3% | -58.1% | Stock Analytics |
PHANTOM DIGITAL EFFECTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PHANTOM DIGITAL EFFECTS | -2.6% |
-6.3% |
-55.7% |
SENSEX | 2.7% |
0.8% |
9.7% |
You may also like the below Video Courses