PANORAMA STUDIOS INTERNATIONAL
|
PANORAMA STUDIOS INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹5.45 Cr |
Equity - Authorised | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹5.50 Cr |
Equity - Issued | ₹12 Cr | ₹12 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹5.45 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹7.58 Cr | ₹7.58 Cr | ₹5.45 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | ₹1.34 Cr | ₹1.34 Cr | - |
Total Reserves | ₹49 Cr | ₹11 Cr | ₹10 Cr | ₹5.18 Cr | ₹0.78 Cr |
Securities Premium | ₹1.05 Cr | ₹1.05 Cr | ₹0.56 Cr | ₹0.56 Cr | ₹0.35 Cr |
Capital Reserves | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
Profit & Loss Account Balance | ₹47 Cr | ₹9.80 Cr | ₹9.12 Cr | ₹4.06 Cr | ₹-0.12 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹49 Cr | ₹11 Cr | ₹10 Cr | ₹5.18 Cr | ₹0.78 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹61 Cr | ₹24 Cr | ₹19 Cr | ₹14 Cr | ₹6.23 Cr |
Minority Interest | ₹7.91 Cr | ₹8.60 Cr | ₹10 Cr | ₹7.04 Cr | ₹3.51 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹0.88 Cr | ₹0.15 Cr | ₹0.30 Cr | ₹0.64 Cr | ₹0.93 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | ₹1.93 Cr | ₹2.03 Cr |
Term Loans - Institutions | ₹2.19 Cr | ₹2.00 Cr | ₹2.07 Cr | - | - |
Other Secured | ₹-1.32 Cr | ₹-1.85 Cr | ₹-1.78 Cr | ₹-1.29 Cr | ₹-1.10 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹11 Cr | ₹3.95 Cr | ₹5.01 Cr | ₹2.42 Cr | ₹-0.09 Cr |
Deferred Tax Assets | ₹2.71 Cr | ₹3.43 Cr | ₹4.00 Cr | ₹7.76 Cr | ₹0.09 Cr |
Deferred Tax Liability | ₹14 Cr | ₹7.38 Cr | ₹9.00 Cr | ₹10 Cr | - |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.35 Cr | ₹0.22 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.11 Cr |
Total Non-Current Liabilities | ₹13 Cr | ₹4.33 Cr | ₹5.48 Cr | ₹3.26 Cr | ₹0.95 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹39 Cr | ₹46 Cr | ₹114 Cr | ₹51 Cr | ₹18 Cr |
Sundry Creditors | ₹39 Cr | ₹46 Cr | ₹114 Cr | ₹51 Cr | ₹18 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹76 Cr | ₹93 Cr | ₹44 Cr | ₹53 Cr | ₹53 Cr |
Bank Overdraft / Short term credit | ₹0.67 Cr | - | - | ₹0.25 Cr | ₹0.46 Cr |
Advances received from customers | ₹20 Cr | ₹65 Cr | ₹35 Cr | ₹43 Cr | ₹46 Cr |
Interest Accrued But Not Due | ₹0.05 Cr | ₹0.03 Cr | ₹1.09 Cr | ₹0.14 Cr | ₹0.05 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹55 Cr | ₹28 Cr | ₹8.52 Cr | ₹9.90 Cr | ₹6.17 Cr |
Short Term Borrowings | ₹42 Cr | ₹74 Cr | ₹24 Cr | ₹24 Cr | ₹18 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹39 Cr | ₹71 Cr | ₹20 Cr | ₹14 Cr | ₹8.55 Cr |
Other Unsecured Loans | ₹2.48 Cr | ₹2.46 Cr | ₹3.37 Cr | ₹11 Cr | ₹9.11 Cr |
Short Term Provisions | ₹2.69 Cr | ₹1.43 Cr | ₹6.53 Cr | ₹119 Cr | ₹0.45 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.01 Cr | ₹0.05 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.29 Cr |
Provision for post retirement benefits | - | - | ₹0.07 Cr | ₹0.01 Cr | ₹0.01 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.68 Cr | ₹1.37 Cr | ₹6.33 Cr | ₹119 Cr | ₹0.15 Cr |
Total Current Liabilities | ₹159 Cr | ₹214 Cr | ₹188 Cr | ₹248 Cr | ₹88 Cr |
Total Liabilities | ₹241 Cr | ₹251 Cr | ₹223 Cr | ₹272 Cr | ₹99 Cr |
ASSETS | |||||
Gross Block | ₹18 Cr | ₹16 Cr | ₹27 Cr | ₹26 Cr | ₹26 Cr |
Less: Accumulated Depreciation | ₹4.05 Cr | ₹2.62 Cr | ₹3.41 Cr | ₹1.69 Cr | - |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹14 Cr | ₹13 Cr | ₹24 Cr | ₹25 Cr | ₹26 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | - | - |
Non Current Investments | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Long Term Investment | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Long Term Loans & Advances | ₹0.80 Cr | ₹1.06 Cr | ₹0.47 Cr | ₹0.46 Cr | ₹0.44 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹14 Cr | ₹15 Cr | ₹24 Cr | ₹25 Cr | ₹27 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹75 Cr | ₹124 Cr | ₹62 Cr | ₹76 Cr | ₹18 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores Ā and Spare | - | - | - | - | - |
Other Inventory | ₹75 Cr | ₹124 Cr | ₹62 Cr | ₹76 Cr | ₹18 Cr |
Sundry Debtors | ₹28 Cr | ₹48 Cr | ₹93 Cr | ₹14 Cr | ₹12 Cr |
Debtors more than Six months | ₹20 Cr | ₹7.38 Cr | ₹78 Cr | ₹8.62 Cr | ₹8.50 Cr |
Debtors Others | ₹8.33 Cr | ₹41 Cr | ₹14 Cr | ₹5.01 Cr | ₹3.10 Cr |
Cash and Bank | ₹5.63 Cr | ₹1.11 Cr | ₹2.03 Cr | ₹0.37 Cr | ₹0.56 Cr |
Cash in hand | ₹0.44 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.23 Cr |
Balances at Bank | ₹5.19 Cr | ₹0.96 Cr | ₹1.86 Cr | ₹0.20 Cr | ₹0.33 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹17 Cr | ₹10 Cr | ₹7.02 Cr | ₹13 Cr | ₹1.65 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹17 Cr | ₹10 Cr | ₹7.02 Cr | ₹13 Cr | ₹1.65 Cr |
Short Term Loans and Advances | ₹100 Cr | ₹54 Cr | ₹35 Cr | ₹143 Cr | ₹41 Cr |
Advances recoverable in cash or in kind | ₹45 Cr | ₹15 Cr | ₹6.45 Cr | ₹125 Cr | ₹24 Cr |
Advance income tax and TDS | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹7.33 Cr | ₹2.71 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹44 Cr | ₹26 Cr | ₹16 Cr | ₹10 Cr | ₹14 Cr |
Total Current Assets | ₹226 Cr | ₹237 Cr | ₹199 Cr | ₹247 Cr | ₹72 Cr |
Net Current Assets (Including Current Investments) | ₹67 Cr | ₹22 Cr | ₹11 Cr | ₹-0.95 Cr | ₹-16 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹241 Cr | ₹251 Cr | ₹223 Cr | ₹272 Cr | ₹99 Cr |
Contingent Liabilities | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹26 Cr | - |
Total Debt | ₹43 Cr | ₹74 Cr | ₹26 Cr | ₹26 Cr | ₹20 Cr |
Book Value | 49.10 | 19.16 | 23.51 | 16.83 | 11.43 |
Adjusted Book Value | 49.10 | 19.16 | 23.51 | 16.83 | 11.43 |
Compare Balance Sheet of peers of PANORAMA STUDIOS INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PANORAMA STUDIOS INTERNATIONAL | ₹1,391.8 Cr | -7.2% | 7.9% | 630% | Stock Analytics | |
PVR INOX | ₹13,927.7 Cr | NA | NA | NA | Stock Analytics | |
SAREGAMA INDIA | ₹8,192.5 Cr | 1.4% | -11.5% | 5.9% | Stock Analytics | |
TIPS INDUSTRIES | ₹5,914.0 Cr | -1.7% | -5% | 216.7% | Stock Analytics | |
PRIME FOCUS | ₹3,046.8 Cr | 0.2% | -17.7% | 27.7% | Stock Analytics | |
MEDIA MATRIX WORLDWIDE | ₹2,031.0 Cr | 5.8% | -24.2% | 35.5% | Stock Analytics |
PANORAMA STUDIOS INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PANORAMA STUDIOS INTERNATIONAL | -7.2% |
7.9% |
630% |
SENSEX | 0.5% |
1.4% |
23.5% |
You may also like the below Video Courses