PRISM JOHNSON
|
PRISM JOHNSON Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,729 Cr | ₹6,618 Cr | ₹5,914 Cr | ₹6,293 Cr | ₹6,464 Cr |
Sales | ₹7,447 Cr | ₹6,337 Cr | ₹5,752 Cr | ₹6,182 Cr | ₹6,372 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹138 Cr | ₹111 Cr | ₹75 Cr | ₹48 Cr | ₹23 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹144 Cr | ₹169 Cr | ₹87 Cr | ₹63 Cr | ₹68 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,361 Cr | ₹6,306 Cr | ₹5,587 Cr | ₹5,956 Cr | ₹6,194 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.25 Cr | ₹-95 Cr | ₹187 Cr | ₹-71 Cr | ₹-96 Cr |
Raw Material Consumed | ₹2,402 Cr | ₹2,167 Cr | ₹1,700 Cr | ₹2,045 Cr | ₹2,076 Cr |
Opening Raw Materials | ₹176 Cr | ₹153 Cr | ₹172 Cr | ₹169 Cr | ₹169 Cr |
Purchases Raw Materials | ₹1,889 Cr | ₹1,778 Cr | ₹1,373 Cr | ₹1,732 Cr | ₹1,797 Cr |
Closing Raw Materials | ₹168 Cr | ₹176 Cr | ₹153 Cr | ₹172 Cr | ₹167 Cr |
Other Direct Purchases / Brought in cost | ₹505 Cr | ₹412 Cr | ₹307 Cr | ₹316 Cr | ₹278 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr | ₹1,060 Cr | ₹1,209 Cr |
Electricity & Power | ₹1,664 Cr | ₹1,178 Cr | ₹917 Cr | ₹1,060 Cr | ₹1,209 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹626 Cr | ₹615 Cr | ₹550 Cr | ₹596 Cr | ₹566 Cr |
Salaries, Wages & Bonus | ₹562 Cr | ₹551 Cr | ₹493 Cr | ₹524 Cr | ₹500 Cr |
Contributions to EPF & Pension Funds | ₹38 Cr | ₹40 Cr | ₹40 Cr | ₹45 Cr | ₹42 Cr |
Workmen and Staff Welfare Expenses | ₹26 Cr | ₹24 Cr | ₹17 Cr | ₹27 Cr | ₹23 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹454 Cr | ₹380 Cr | ₹333 Cr | ₹423 Cr | ₹437 Cr |
Sub-contracted / Out sourced services | ₹87 Cr | ₹35 Cr | ₹44 Cr | ₹68 Cr | ₹68 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹50 Cr | ₹47 Cr | ₹36 Cr | ₹39 Cr | ₹41 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹316 Cr | ₹297 Cr | ₹254 Cr | ₹317 Cr | ₹328 Cr |
General and Administration Expenses | ₹306 Cr | ₹230 Cr | ₹165 Cr | ₹196 Cr | ₹308 Cr |
Rent , Rates & Taxes | ₹50 Cr | ₹46 Cr | ₹37 Cr | ₹47 Cr | ₹60 Cr |
Insurance | ₹93 Cr | ₹85 Cr | ₹63 Cr | ₹51 Cr | ₹130 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹89 Cr | ₹54 Cr | ₹32 Cr | ₹39 Cr | ₹56 Cr |
Traveling and conveyance | ₹62 Cr | ₹43 Cr | ₹32 Cr | ₹58 Cr | ₹62 Cr |
Other Administration | ₹12 Cr | ₹1.25 Cr | ₹1.20 Cr | ₹1.30 Cr | ₹1.34 Cr |
Selling and Distribution Expenses | ₹1,406 Cr | ₹1,201 Cr | ₹1,009 Cr | ₹933 Cr | ₹965 Cr |
Advertisement & Sales Promotion | ₹168 Cr | ₹128 Cr | ₹100 Cr | ₹132 Cr | ₹96 Cr |
Sales Commissions & Incentives | ₹91 Cr | ₹81 Cr | ₹69 Cr | ₹40 Cr | ₹25 Cr |
Freight and Forwarding | ₹817 Cr | ₹664 Cr | ₹659 Cr | ₹761 Cr | ₹843 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹330 Cr | ₹328 Cr | ₹182 Cr | - | - |
Miscellaneous Expenses | ₹132 Cr | ₹152 Cr | ₹98 Cr | ₹230 Cr | ₹123 Cr |
Bad debts /advances written off | ₹7.06 Cr | ₹67 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
Provision for doubtful debts | - | - | ₹8.22 Cr | ₹19 Cr | ₹14 Cr |
Losson disposal of fixed assets(net) | ₹2.30 Cr | - | ₹0.73 Cr | ₹1.16 Cr | ₹1.63 Cr |
Losson foreign exchange fluctuations | ₹16 Cr | - | - | - | ₹1.72 Cr |
Losson sale of non-trade current investments | - | - | - | ₹1.10 Cr | - |
Other Miscellaneous Expenses | ₹106 Cr | ₹85 Cr | ₹73 Cr | ₹195 Cr | ₹94 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,990 Cr | ₹5,829 Cr | ₹4,960 Cr | ₹5,411 Cr | ₹5,587 Cr |
Operating Profit (Excl OI) | ₹370 Cr | ₹478 Cr | ₹627 Cr | ₹545 Cr | ₹607 Cr |
Other Income | ₹36 Cr | ₹93 Cr | ₹39 Cr | ₹29 Cr | ₹27 Cr |
Interest Received | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹11 Cr | ₹1.47 Cr |
Dividend Received | ₹3.78 Cr | ₹4.46 Cr | ₹4.46 Cr | ₹0.25 Cr | ₹0.49 Cr |
Profit on sale of Fixed Assets | - | ₹4.00 Cr | ₹0.01 Cr | - | - |
Profits on sale of Investments | - | ₹0.04 Cr | ₹4.85 Cr | - | - |
Provision Written Back | ₹12 Cr | ₹62 Cr | ₹7.27 Cr | ₹0.60 Cr | ₹0.19 Cr |
Foreign Exchange Gains | - | ₹2.75 Cr | - | ₹0.24 Cr | - |
Others | ₹3.41 Cr | ₹2.89 Cr | ₹8.12 Cr | ₹17 Cr | ₹24 Cr |
Operating Profit | ₹406 Cr | ₹571 Cr | ₹667 Cr | ₹574 Cr | ₹634 Cr |
Interest | ₹197 Cr | ₹193 Cr | ₹217 Cr | ₹258 Cr | ₹226 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹117 Cr | ₹136 Cr | ₹157 Cr | ₹201 Cr | ₹175 Cr |
Intereston Fixed deposits | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr |
Bank Charges etc | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
Other Interest | ₹46 Cr | ₹28 Cr | ₹32 Cr | ₹31 Cr | ₹24 Cr |
PBDT | ₹209 Cr | ₹378 Cr | ₹450 Cr | ₹316 Cr | ₹408 Cr |
Depreciation | ₹390 Cr | ₹310 Cr | ₹293 Cr | ₹251 Cr | ₹200 Cr |
Profit Before Taxation & Exceptional Items | ₹-181 Cr | ₹68 Cr | ₹157 Cr | ₹65 Cr | ₹208 Cr |
Exceptional Income / Expenses | ₹-6.84 Cr | ₹8.99 Cr | ₹-4.78 Cr | ₹-10 Cr | ₹-11 Cr |
Profit Before Tax | ₹-178 Cr | ₹84 Cr | ₹157 Cr | ₹62 Cr | ₹201 Cr |
Provision for Tax | ₹-20 Cr | ₹40 Cr | ₹16 Cr | ₹74 Cr | ₹92 Cr |
Current Income Tax | ₹3.74 Cr | ₹3.84 Cr | ₹10 Cr | ₹7.57 Cr | ₹62 Cr |
Deferred Tax | ₹-19 Cr | ₹38 Cr | ₹5.83 Cr | ₹66 Cr | ₹30 Cr |
Other taxes | ₹-4.31 Cr | ₹-1.39 Cr | - | - | - |
Profit After Tax | ₹-158 Cr | ₹44 Cr | ₹140 Cr | ₹-12 Cr | ₹110 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹55 Cr | ₹48 Cr | ₹31 Cr | ₹22 Cr | ₹6.80 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-103 Cr | ₹92 Cr | ₹171 Cr | ₹10 Cr | ₹116 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹804 Cr | ₹715 Cr | ₹547 Cr | ₹517 Cr | ₹221 Cr |
Appropriations | ₹701 Cr | ₹807 Cr | ₹719 Cr | ₹528 Cr | ₹338 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹5.17 Cr |
Other Appropriation | ₹3.88 Cr | ₹2.68 Cr | ₹3.84 Cr | ₹-20 Cr | ₹-15 Cr |
Equity Dividend % | - | - | - | ₹10.00 | ₹5.00 |
Earnings Per Share | ₹-2.05 | ₹1.82 | ₹3.40 | ₹0.20 | ₹2.31 |
Adjusted EPS | ₹-2.05 | ₹1.82 | ₹3.40 | ₹0.20 | ₹2.31 |
Compare Income Statement of peers of PRISM JOHNSON
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRISM JOHNSON | ₹6,959.5 Cr | -3.5% | -18.8% | -20.3% | Stock Analytics | |
ULTRATECH CEMENT | ₹331,638.0 Cr | 1.1% | 1.1% | 13% | Stock Analytics | |
AMBUJA CEMENTS | ₹125,484.0 Cr | -4.7% | -2.5% | -3.2% | Stock Analytics | |
SHREE CEMENT | ₹96,729.1 Cr | 2.8% | 3.6% | -7% | Stock Analytics | |
ACC | ₹37,441.0 Cr | -2.1% | -2.5% | -19.3% | Stock Analytics | |
DALMIA BHARAT | ₹34,721.1 Cr | 1.4% | 5% | -17.8% | Stock Analytics |
PRISM JOHNSON Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRISM JOHNSON | -3.5% |
-18.8% |
-20.3% |
SENSEX | 0.2% |
-2.2% |
7.7% |
You may also like the below Video Courses