PANORAMA STUDIOS INTERNATIONAL LTD.
NSE : NABSE : 539469ISIN
CODE : INE258R01010Industry : Film Production, Distribution & EntertainmentHouse
: Private
BSE913.8019.25 (+2.15 % )
PREV CLOSE (Rs.) 894.55
OPEN PRICE (Rs.) 901.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 9343
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE
This Company is not listed in NSE
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | 3714.84 | 829.13 | 763.21 | 3138.28 | 234.45 |
| Broadcasting Revenue | NA | NA | NA | NA | NA |
| Advertising Revenue | NA | NA | NA | NA | NA |
| License income | NA | NA | NA | NA | NA |
| Subscription income | NA | NA | NA | NA | NA |
| Income from content / Event Shows/ Films | NA | NA | NA | NA | NA |
| Other Operational Income | 3714.84 | 829.13 | 763.21 | 3138.28 | 234.45 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Operating Income (Net) | 3714.84 | 829.13 | 763.21 | 3138.28 | 234.45 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 482.09 | -616.33 | 145.44 | -588.77 | -125.39 |
| Raw Material Consumed | 1554.50 | 936.47 | 178.54 | 2210.97 | 151.95 |
| Opening Raw Materials | NA | NA | NA | NA | NA |
| Purchases Raw Materials | NA | NA | NA | NA | NA |
| Closing Raw Materials | NA | NA | NA | NA | NA |
| Other Direct Purchases / Brought in cost | 1554.50 | 936.47 | 178.54 | 2210.97 | 151.95 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1.18 | 0.24 | NA | NA | NA |
| Electricity & Power | 1.18 | 0.24 | NA | NA | NA |
| 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 | 37.63 | 22.13 | 12.17 | 17.95 | 12.73 |
| Salaries, Wages & Bonus | 37.78 | 24.95 | 11.07 | 16.80 | 11.17 |
| Contributions to EPF & Pension Funds | NA | NA | NA | NA | NA |
| Workmen and Staff Welfare Expenses | 1.46 | 0.71 | 0.51 | 0.76 | 0.46 |
| Other Employees Cost | -1.61 | -3.53 | 0.59 | 0.39 | 1.11 |
| Production Expenses | 1006.78 | 468.22 | 266.33 | 1186.47 | 58.82 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Program Production Expenses | 635.93 | 426.42 | 94.51 | 117.05 | 20.01 |
| Telecasting Expenses | NA | NA | NA | NA | NA |
| Programs and Films rights | 6.83 | 13.08 | 13.08 | 943.26 | 37.90 |
| Repairs and Maintenance | NA | NA | NA | 0.00 | NA |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Production expenses | 364.02 | 28.72 | 158.75 | 126.17 | 0.91 |
| General and Administration Expenses | 85.24 | 51.94 | 28.58 | 52.56 | 38.10 |
| Rent , Rates & Taxes | 37.39 | 9.90 | 6.39 | 10.29 | 8.97 |
| Insurance | NA | NA | NA | NA | NA |
| Printing and stationery | 0.07 | 0.02 | NA | NA | NA |
| Professional and legal fees | 16.97 | 21.70 | 9.33 | 24.45 | 10.38 |
| Other Administration | 30.81 | 20.32 | 12.87 | 17.82 | 18.75 |
| Selling and Distribution Expenses | 1.25 | 1.15 | 1.62 | 147.11 | 58.23 |
| Advertisement & Sales Promotion | 0.82 | 1.00 | 1.30 | 147.01 | 56.62 |
| Sales Commissions & Incentives | 0.43 | 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 | 0.00 | 0.15 | 0.32 | 0.10 | 1.61 |
| Miscellaneous Expenses | 16.81 | 9.53 | 3.35 | 3.67 | 3.68 |
| Bad debts /advances written off | 0.25 | 0.03 | 0.57 | 0.90 | 0.44 |
| Provision for doubtful debts | NA | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | 3.10 | NA | NA | NA | NA |
| Losson sale of non-trade current investments | 12.81 | 7.30 | 1.65 | NA | NA |
| Other Miscellaneous Expenses | 0.65 | 2.21 | 1.14 | 2.77 | 3.24 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 3185.47 | 873.34 | 636.02 | 3029.96 | 198.12 |
| Operating Profit (Excl OI) | 529.36 | -44.22 | 127.19 | 108.32 | 36.33 |
| Other Income | 49.96 | 95.99 | 5.30 | 14.06 | 18.29 |
| Interest Received | 14.66 | 8.37 | 3.98 | 7.56 | 15.06 |
| Dividend Received | 0.03 | 0.15 | NA | 0.10 | 0.10 |
| Profit on sale of Fixed Assets | NA | 74.78 | NA | NA | NA |
| Profits on sale of Investments | NA | NA | NA | 0.50 | NA |
| Provision Written Back | NA | NA | NA | NA | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 35.27 | 12.69 | 1.32 | 5.90 | 3.13 |
| Operating Profit | 579.32 | 51.77 | 132.49 | 122.37 | 54.61 |
| Interest | 77.65 | 60.09 | 21.14 | 14.84 | 19.81 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 51.77 | 45.16 | 3.38 | 3.13 | 2.96 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 0.23 | 0.10 | 0.07 | 0.03 | 0.01 |
| Other Interest | 25.65 | 14.82 | 17.69 | 11.69 | 16.84 |
| PBDT | 501.67 | -8.31 | 111.34 | 107.53 | 34.80 |
| Depreciation | 7.47 | 2.29 | 0.73 | 0.73 | 0.77 |
| Profit Before Taxation & Exceptional Items | 494.19 | -10.60 | 110.61 | 106.80 | 34.04 |
| Exceptional Income / Expenses | NA | NA | NA | -4.50 | NA |
| Profit Before Tax | 494.19 | -10.60 | 110.61 | 102.30 | 34.04 |
| Provision for Tax | 140.87 | 2.23 | 26.22 | 24.25 | 15.25 |
| Current Income Tax | 62.60 | 7.77 | 0.32 | 0.68 | 15.27 |
| Deferred Tax | 74.79 | -10.51 | 25.78 | 25.24 | -0.13 |
| Other taxes | 3.48 | 4.96 | 0.13 | -1.67 | 0.10 |
| Profit After Tax | 353.33 | -12.83 | 84.39 | 78.05 | 18.79 |
| Extra items | 0.00 | 0.00 | 0.00 | -0.20 | 0.00 |
| Minority Interest | 19.06 | 19.77 | -33.92 | -35.98 | -17.89 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | 0.29 | -0.12 | 0.11 | NA | NA |
| Consolidated Net Profit | 372.68 | 6.82 | 50.58 | 41.87 | 0.90 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 98.03 | 91.20 | 40.63 | -1.24 | -2.14 |
| Appropriations | 470.71 | 98.03 | 91.20 | 40.63 | -1.24 |
| General Reserve | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 470.71 | 98.03 | 91.20 | 40.63 | -1.24 |
| Equity Dividend % | NA | NA | NA | NA | NA |
| Earnings Per Share | 29.94 | 0.55 | 6.68 | 5.55 | 0.16 |
| Adjusted EPS | 29.94 | 0.55 | 6.68 | 5.55 | 0.16 |
