THAKKERS DEVELOPERS
|
THAKKERS DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹31 Cr | ₹58 Cr | ₹55 Cr | ₹28 Cr | ₹21 Cr |
Revenue from property development | - | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹31 Cr | ₹58 Cr | ₹55 Cr | ₹28 Cr | ₹21 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹31 Cr | ₹58 Cr | ₹55 Cr | ₹28 Cr | ₹21 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.71 Cr | ₹12 Cr | ₹-17 Cr | ₹-7.68 Cr | ₹0.20 Cr |
Cost of Construction and Development | ₹11 Cr | ₹14 Cr | ₹32 Cr | ₹20 Cr | ₹6.36 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | ₹11 Cr | ₹11 Cr | ₹29 Cr | ₹8.03 Cr | ₹4.06 Cr |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹11 Cr | ₹14 Cr | ₹32 Cr | ₹20 Cr | ₹6.36 Cr |
Power & Fuel Cost | ₹0.09 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.08 Cr |
Electricity & Power | ₹0.09 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.08 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹6.44 Cr | ₹5.41 Cr | ₹1.47 Cr | ₹1.85 Cr | ₹4.80 Cr |
Salaries, Wages & Bonus | ₹5.99 Cr | ₹5.03 Cr | ₹1.30 Cr | ₹1.58 Cr | ₹4.61 Cr |
Contributions to EPF & Pension Funds | ₹0.45 Cr | ₹0.39 Cr | ₹0.18 Cr | ₹0.27 Cr | ₹0.19 Cr |
Workmen and Staff Welfare Expenses | - | - | - | - | - |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹0.04 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.04 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹0.01 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹0.03 Cr |
General and Administration Expenses | ₹2.62 Cr | ₹3.46 Cr | ₹2.37 Cr | ₹1.83 Cr | ₹2.95 Cr |
Rent , Rates & Taxes | ₹1.48 Cr | ₹1.88 Cr | ₹0.95 Cr | ₹0.73 Cr | ₹0.60 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | ₹0.09 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.12 Cr |
Professional and legal fees | ₹0.55 Cr | ₹0.86 Cr | ₹0.58 Cr | ₹0.26 Cr | ₹0.45 Cr |
Other Administration | ₹0.50 Cr | ₹0.63 Cr | ₹0.81 Cr | ₹0.79 Cr | ₹1.77 Cr |
Selling and Distribution Expenses | ₹0.79 Cr | ₹1.12 Cr | ₹1.14 Cr | ₹0.49 Cr | ₹1.16 Cr |
Advertisement & Sales Promotion | ₹0.20 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.05 Cr | ₹0.06 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.47 Cr | ₹0.40 Cr | ₹0.32 Cr | ₹0.38 Cr | ₹0.94 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.11 Cr | ₹0.62 Cr | ₹0.65 Cr | ₹0.07 Cr | ₹0.15 Cr |
Miscellaneous Expenses | ₹1.60 Cr | ₹1.17 Cr | ₹1.56 Cr | ₹1.05 Cr | ₹0.68 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 | ₹0.24 Cr | - | - | ₹0.00 Cr | ₹0.01 Cr |
Other Miscellaneous Expenses | ₹1.36 Cr | ₹1.17 Cr | ₹1.56 Cr | ₹1.05 Cr | ₹0.68 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹30 Cr | ₹37 Cr | ₹21 Cr | ₹17 Cr | ₹16 Cr |
Operating Profit (Excl OI) | ₹0.69 Cr | ₹21 Cr | ₹34 Cr | ₹10 Cr | ₹4.62 Cr |
Other Income | ₹1.31 Cr | ₹1.35 Cr | ₹2.46 Cr | ₹4.28 Cr | ₹6.63 Cr |
Interest Received | ₹0.76 Cr | ₹0.41 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.09 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.01 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.55 Cr | ₹0.95 Cr | ₹2.35 Cr | ₹4.19 Cr | ₹6.53 Cr |
Operating Profit | ₹2.01 Cr | ₹22 Cr | ₹37 Cr | ₹15 Cr | ₹11 Cr |
Interest | ₹1.46 Cr | ₹0.59 Cr | ₹0.16 Cr | ₹0.55 Cr | ₹1.72 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.37 Cr | ₹0.34 Cr | ₹0.15 Cr | ₹0.54 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.09 Cr | ₹0.25 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr |
Other Interest | - | - | - | - | ₹1.69 Cr |
PBDT | ₹0.55 Cr | ₹21 Cr | ₹36 Cr | ₹14 Cr | ₹9.53 Cr |
Depreciation | ₹2.31 Cr | ₹1.66 Cr | ₹0.98 Cr | ₹0.73 Cr | ₹1.16 Cr |
Profit Before Taxation & Exceptional Items | ₹-1.76 Cr | ₹20 Cr | ₹35 Cr | ₹13 Cr | ₹8.37 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-1.76 Cr | ₹20 Cr | ₹35 Cr | ₹13 Cr | ₹8.37 Cr |
Provision for Tax | ₹-0.81 Cr | ₹3.55 Cr | ₹1.49 Cr | ₹1.95 Cr | ₹0.96 Cr |
Current Income Tax | ₹0.22 Cr | ₹3.60 Cr | ₹2.43 Cr | ₹2.26 Cr | ₹1.03 Cr |
Deferred Tax | ₹-0.19 Cr | ₹-0.16 Cr | ₹-0.25 Cr | ₹-0.48 Cr | - |
Other taxes | ₹-0.84 Cr | ₹0.11 Cr | ₹-0.69 Cr | ₹0.17 Cr | ₹-0.07 Cr |
Profit After Tax | ₹-0.95 Cr | ₹16 Cr | ₹34 Cr | ₹11 Cr | ₹7.41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.25 Cr | ₹-0.28 Cr | - | - | - |
Consolidated Net Profit | ₹-0.70 Cr | ₹16 Cr | ₹34 Cr | ₹11 Cr | ₹7.41 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹132 Cr | ₹116 Cr | ₹82 Cr | ₹71 Cr | ₹63 Cr |
Appropriations | ₹131 Cr | ₹132 Cr | ₹116 Cr | ₹82 Cr | ₹71 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹131 Cr | ₹132 Cr | ₹116 Cr | ₹82 Cr | ₹71 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-0.77 | ₹17.63 | ₹37.72 | ₹12.70 | ₹8.23 |
Adjusted EPS | ₹-0.77 | ₹17.63 | ₹37.72 | ₹12.70 | ₹8.23 |
Compare Income Statement of peers of THAKKERS DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THAKKERS DEVELOPERS | ₹170.1 Cr | -8.1% | 30.4% | 20% | Stock Analytics | |
DLF | ₹169,546.0 Cr | 3.4% | 1.5% | -22.8% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹131,087.0 Cr | 8.2% | 18.1% | 11.7% | Stock Analytics | |
GODREJ PROPERTIES | ₹63,170.5 Cr | 4% | 3.4% | -21.6% | Stock Analytics | |
OBEROI REALTY | ₹61,868.7 Cr | 4.6% | 8.7% | 13.4% | Stock Analytics | |
THE PHOENIX MILLS | ₹60,190.8 Cr | 8.5% | 4.6% | 2.7% | Stock Analytics |
THAKKERS DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THAKKERS DEVELOPERS | -8.1% |
30.4% |
20% |
SENSEX | 5.9% |
7.3% |
8.4% |
You may also like the below Video Courses