PROZONE REALTY
|
PROZONE REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹173 Cr | ₹93 Cr | ₹45 Cr | ₹89 Cr | ₹118 Cr |
Revenue from property development | ₹71 Cr | ₹24 Cr | - | ₹0.50 Cr | ₹39 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹103 Cr | ₹69 Cr | ₹45 Cr | ₹89 Cr | ₹79 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹173 Cr | ₹93 Cr | ₹45 Cr | ₹85 Cr | ₹118 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹22 Cr | ₹-21 Cr | ₹-47 Cr | ₹-137 Cr | ₹-129 Cr |
Cost of Construction and Development | ₹45 Cr | ₹38 Cr | ₹47 Cr | ₹137 Cr | ₹157 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹45 Cr | ₹38 Cr | ₹47 Cr | ₹137 Cr | ₹157 Cr |
Power & Fuel Cost | ₹7.51 Cr | ₹3.32 Cr | ₹2.20 Cr | ₹5.53 Cr | ₹5.11 Cr |
Electricity & Power | ₹7.51 Cr | ₹3.32 Cr | ₹2.20 Cr | ₹5.53 Cr | ₹5.11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.62 Cr | ₹1.23 Cr | ₹1.20 Cr | ₹1.22 Cr | ₹1.38 Cr |
Salaries, Wages & Bonus | ₹11 Cr | ₹6.95 Cr | ₹5.33 Cr | ₹6.89 Cr | ₹5.97 Cr |
Contributions to EPF & Pension Funds | ₹0.18 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.20 Cr |
Workmen and Staff Welfare Expenses | ₹0.18 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.11 Cr |
Other Employees Cost | ₹-6.42 Cr | ₹-6.02 Cr | ₹-4.35 Cr | ₹-5.98 Cr | ₹-4.90 Cr |
Operating Expenses | ₹3.21 Cr | ₹2.73 Cr | ₹2.14 Cr | ₹2.18 Cr | ₹1.94 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.21 Cr | ₹2.73 Cr | ₹2.14 Cr | ₹2.18 Cr | ₹1.94 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹22 Cr | ₹22 Cr | ₹15 Cr | ₹19 Cr | ₹17 Cr |
Rent , Rates & Taxes | ₹4.91 Cr | ₹4.02 Cr | ₹2.37 Cr | ₹3.56 Cr | ₹3.19 Cr |
Insurance | ₹1.04 Cr | ₹0.95 Cr | ₹1.01 Cr | ₹0.44 Cr | ₹0.37 Cr |
Printing and stationery | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹0.12 Cr |
Professional and legal fees | ₹13 Cr | ₹12 Cr | ₹8.04 Cr | ₹8.78 Cr | ₹7.55 Cr |
Other Administration | ₹2.94 Cr | ₹4.45 Cr | ₹3.48 Cr | ₹6.06 Cr | ₹5.83 Cr |
Selling and Distribution Expenses | ₹4.49 Cr | ₹2.13 Cr | ₹1.72 Cr | ₹3.18 Cr | ₹1.94 Cr |
Advertisement & Sales Promotion | ₹4.08 Cr | ₹2.12 Cr | ₹1.31 Cr | ₹2.70 Cr | ₹1.68 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.40 Cr | ₹0.01 Cr | ₹0.41 Cr | ₹0.48 Cr | ₹0.25 Cr |
Miscellaneous Expenses | ₹9.26 Cr | ₹5.92 Cr | ₹3.55 Cr | ₹5.18 Cr | ₹2.46 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.05 Cr | ₹1.53 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹9.22 Cr | ₹4.39 Cr | ₹3.55 Cr | ₹5.18 Cr | ₹2.46 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹118 Cr | ₹54 Cr | ₹26 Cr | ₹37 Cr | ₹58 Cr |
Operating Profit (Excl OI) | ₹56 Cr | ₹39 Cr | ₹19 Cr | ₹48 Cr | ₹61 Cr |
Other Income | ₹58 Cr | ₹22 Cr | ₹14 Cr | ₹20 Cr | ₹16 Cr |
Interest Received | ₹44 Cr | ₹11 Cr | ₹8.35 Cr | ₹14 Cr | ₹14 Cr |
Dividend Received | - | - | - | ₹0.05 Cr | ₹0.43 Cr |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.02 Cr |
Profits on sale of Investments | ₹1.06 Cr | ₹1.16 Cr | ₹0.31 Cr | ₹2.10 Cr | ₹0.03 Cr |
Provision Written Back | ₹10 Cr | ₹9.75 Cr | ₹5.03 Cr | ₹3.78 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.12 Cr | ₹0.18 Cr | ₹0.02 Cr | ₹0.57 Cr | ₹1.04 Cr |
Operating Profit | ₹113 Cr | ₹61 Cr | ₹33 Cr | ₹69 Cr | ₹76 Cr |
Interest | ₹41 Cr | ₹40 Cr | ₹45 Cr | ₹42 Cr | ₹34 Cr |
InterestonDebenture / Bonds | - | - | - | ₹5.47 Cr | ₹6.84 Cr |
Interest on Term Loan | ₹36 Cr | ₹35 Cr | ₹35 Cr | ₹31 Cr | ₹24 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.08 Cr | ₹1.15 Cr | ₹4.55 Cr | ₹2.69 Cr | ₹0.93 Cr |
Other Interest | ₹4.43 Cr | ₹3.87 Cr | ₹5.49 Cr | ₹2.15 Cr | ₹2.16 Cr |
PBDT | ₹72 Cr | ₹21 Cr | ₹-12 Cr | ₹27 Cr | ₹42 Cr |
Depreciation | ₹24 Cr | ₹27 Cr | ₹30 Cr | ₹33 Cr | ₹34 Cr |
Profit Before Taxation & Exceptional Items | ₹48 Cr | ₹-5.93 Cr | ₹-42 Cr | ₹-6.35 Cr | ₹7.84 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹48 Cr | ₹-5.94 Cr | ₹-42 Cr | ₹-6.35 Cr | ₹7.84 Cr |
Provision for Tax | ₹9.34 Cr | ₹-4.46 Cr | ₹-0.50 Cr | ₹-1.87 Cr | ₹1.49 Cr |
Current Income Tax | ₹8.75 Cr | ₹1.38 Cr | ₹-0.29 Cr | ₹1.39 Cr | ₹1.36 Cr |
Deferred Tax | ₹0.59 Cr | ₹-5.84 Cr | ₹-0.20 Cr | ₹-3.23 Cr | ₹-0.22 Cr |
Other taxes | - | - | - | ₹-0.03 Cr | ₹0.35 Cr |
Profit After Tax | ₹38 Cr | ₹-1.48 Cr | ₹-42 Cr | ₹-4.48 Cr | ₹6.35 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-13 Cr | ₹-2.03 Cr | ₹14 Cr | ₹2.65 Cr | ₹-4.08 Cr |
Share of Associate | - | - | - | ₹0.31 Cr | ₹0.17 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹25 Cr | ₹-3.51 Cr | ₹-28 Cr | ₹-1.52 Cr | ₹2.45 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-67 Cr | ₹-64 Cr | ₹-35 Cr | ₹-32 Cr | ₹-12 Cr |
Appropriations | ₹-42 Cr | ₹-67 Cr | ₹-63 Cr | ₹-33 Cr | ₹-9.82 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-42 Cr | ₹-67 Cr | ₹-63 Cr | ₹-33 Cr | ₹-9.82 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹1.66 | ₹-0.23 | ₹-1.81 | ₹-0.10 | ₹0.16 |
Adjusted EPS | ₹1.66 | ₹-0.23 | ₹-1.81 | ₹-0.10 | ₹0.16 |
Compare Income Statement of peers of PROZONE REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PROZONE REALTY | ₹377.2 Cr | 5% | 9.9% | -27.1% | Stock Analytics | |
DLF | ₹205,637.0 Cr | -6.9% | 7.3% | 23.9% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹139,632.0 Cr | -4.5% | 13.5% | 58.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,972.8 Cr | -3.9% | 5.7% | 50% | Stock Analytics | |
OBEROI REALTY | ₹81,674.1 Cr | -0.3% | 17% | 58.4% | Stock Analytics | |
THE PHOENIX MILLS | ₹56,905.5 Cr | -12.7% | 3.8% | 46.8% | Stock Analytics |
PROZONE REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PROZONE REALTY | 5% |
9.9% |
-27.1% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses