BRIGADE ENTERPRISES LTD.
NSE : BRIGADEBSE : 532929ISIN
CODE : INE791I01019Industry : Construction - Real EstateHouse
: MR Jaishankar
BSE1193.552.3 (+0.19 % )
PREV CLOSE (Rs.) 1191.25
OPEN PRICE (Rs.) 1190.90
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 7834
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1195.30 4.85 (+0.41 % )
PREV CLOSE(Rs.) 1190.45
OPEN PRICE (Rs.) 1197.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 1195.30 (111 )
VOLUME 43398
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | 34446.10 | 29987.80 | 19499.70 | 26321.60 | 29727.80 |
| Revenue from property development | 22447.50 | 22027.70 | 14977.90 | 19140.00 | 23492.70 |
| Sale of Development Rights | NA | NA | NA | NA | NA |
| Development Charges | NA | NA | NA | NA | NA |
| Income From Investment in Properties | NA | NA | NA | NA | NA |
| Other Operational Income | 11998.60 | 7960.10 | 4521.80 | 7181.60 | 6235.10 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Operating Income (Net) | 34446.10 | 29987.80 | 19499.70 | 26321.60 | 29727.80 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -11027.20 | -4262.20 | -6951.90 | -4015.20 | -6780.50 |
| Cost of Construction and Development | 11685.90 | 6938.90 | 9170.10 | 9220.20 | 15397.00 |
| Opening Raw Materials | 446.00 | 389.90 | 397.70 | 580.80 | 761.80 |
| Cost of Land & Construction Materials | 11703.80 | 6995.00 | 9162.30 | 9037.10 | 15216.00 |
| Closing Stock | 463.90 | 446.00 | 389.90 | 397.70 | 580.80 |
| Cost of Constructed property Sold | NA | NA | NA | NA | NA |
| Development Rights | NA | NA | NA | NA | NA |
| Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 540.60 | 593.70 | 323.80 | 429.10 | 336.80 |
| Electricity & Power | 540.60 | 593.70 | 323.80 | 429.10 | 336.80 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 2682.80 | 2068.50 | 1508.80 | 2160.00 | 1879.00 |
| Salaries, Wages & Bonus | 2404.70 | 1918.70 | 1387.90 | 1962.40 | 1719.50 |
| Contributions to EPF & Pension Funds | 89.40 | 65.30 | 55.60 | 86.40 | 73.90 |
| Workmen and Staff Welfare Expenses | 127.70 | 61.90 | 45.00 | 91.10 | 68.00 |
| Other Employees Cost | 61.00 | 22.60 | 20.30 | 20.10 | 17.60 |
| Operating Expenses | 17833.90 | 13697.30 | 8688.40 | 8528.40 | 7736.20 |
| Sub-contracted / Out sourced services | 16969.90 | 13165.00 | 8311.40 | 7948.90 | 7330.80 |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 864.00 | 532.30 | 377.00 | 579.50 | 405.40 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 2583.70 | 2053.70 | 1341.50 | 1992.50 | 2042.40 |
| Rent , Rates & Taxes | 798.80 | 720.50 | 306.80 | 363.00 | 412.70 |
| Insurance | 54.50 | 53.70 | 43.80 | 49.80 | 38.80 |
| Printing and stationery | 29.90 | 21.30 | 20.10 | 26.60 | 24.10 |
| Professional and legal fees | 1097.70 | 858.60 | 632.00 | 1051.70 | 1052.80 |
| Other Administration | 602.80 | 399.60 | 338.80 | 501.40 | 514.00 |
| Selling and Distribution Expenses | 1133.00 | 962.10 | 452.10 | 885.00 | 806.20 |
| Advertisement & Sales Promotion | 600.60 | 501.50 | 300.70 | 680.80 | 652.20 |
| Sales Commissions & Incentives | NA | NA | NA | NA | NA |
| Freight and Forwarding | NA | NA | NA | NA | NA |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 532.40 | 460.60 | 151.40 | 204.20 | 154.00 |
| Miscellaneous Expenses | 423.30 | 272.50 | 247.60 | 489.30 | 414.00 |
| Bad debts /advances written off | 5.60 | 1.10 | 4.10 | 5.50 | 3.00 |
| Provision for doubtful debts | 26.00 | 27.80 | 30.40 | 16.20 | 23.50 |
| Losson disposal of fixed assets(net) | 1.00 | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | 5.80 | 1.30 | 9.30 | 5.70 | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 384.90 | 242.30 | 203.80 | 461.90 | 387.50 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 25856.00 | 22324.50 | 14780.40 | 19689.30 | 21831.10 |
| Operating Profit (Excl OI) | 8590.10 | 7663.30 | 4719.30 | 6632.30 | 7896.70 |
| Other Income | 1186.00 | 667.30 | 604.20 | 494.00 | 544.80 |
| Interest Received | 781.10 | 337.20 | 296.50 | 241.00 | 202.10 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | 9.30 | 0.20 | 149.60 | 0.60 | 59.40 |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | 19.80 | 30.30 | NA | NA | 6.30 |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 375.80 | 299.60 | 158.10 | 252.40 | 277.00 |
| Operating Profit | 9776.10 | 8330.60 | 5323.50 | 7126.30 | 8441.50 |
| Interest | 4341.50 | 4436.00 | 3468.10 | 3403.40 | 2785.00 |
| InterestonDebenture / Bonds | 692.30 | 709.30 | 593.20 | 505.60 | 422.80 |
| Interest on Term Loan | 3409.60 | 3424.80 | 3989.90 | 3669.30 | 2987.60 |
| Intereston Fixed deposits | 180.20 | 182.70 | 119.60 | 80.80 | 50.00 |
| Bank Charges etc | 170.20 | 130.50 | 91.80 | 223.70 | 127.70 |
| Other Interest | -110.80 | -11.30 | -1326.40 | -1076.00 | -803.10 |
| PBDT | 5434.60 | 3894.60 | 1855.40 | 3722.90 | 5656.50 |
| Depreciation | 3145.80 | 3505.40 | 2369.30 | 1920.40 | 1400.00 |
| Profit Before Taxation & Exceptional Items | 2288.80 | 389.20 | -513.90 | 1802.50 | 4256.50 |
| Exceptional Income / Expenses | 450.10 | -566.60 | -762.80 | -205.00 | NA |
| Profit Before Tax | 2779.90 | -150.40 | -1251.00 | 1613.50 | 4274.20 |
| Provision for Tax | 558.20 | 497.20 | -286.90 | 473.50 | 1455.20 |
| Current Income Tax | 1472.50 | 872.30 | 576.40 | 719.00 | 1028.70 |
| Deferred Tax | -945.10 | -490.90 | -863.30 | -245.50 | 426.50 |
| Other taxes | 30.80 | 115.80 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 2221.70 | -647.60 | -964.10 | 1140.00 | 2819.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | -2.70 |
| Minority Interest | 692.40 | 1475.30 | 500.90 | 165.80 | -419.90 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | 6.70 |
| Consolidated Net Profit | 2914.10 | 827.70 | -463.20 | 1305.80 | 2403.10 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 7671.20 | 7106.90 | 7570.30 | 6809.50 | 8077.80 |
| Appropriations | 10585.30 | 7934.60 | 7107.10 | 8115.30 | 10480.90 |
| General Reserve | 0.50 | 0.30 | -6.60 | 15.30 | 7.30 |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 36.82 | NA |
| Other Appropriation | 10584.80 | 7934.30 | 7113.70 | 8063.18 | 10473.60 |
| Equity Dividend % | 20.00 | 15.00 | 12.00 | 10.00 | 20.00 |
| Earnings Per Share | 12.63 | 3.59 | -2.20 | 6.39 | 17.67 |
| Adjusted EPS | 12.63 | 3.59 | -2.20 | 6.39 | 11.78 |
