PANORAMA STUDIOS INTERNATIONAL
|
PANORAMA STUDIOS INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹7.58 Cr |
| Equity - Authorised | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Issued | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹7.58 Cr |
| Equity Paid Up | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹7.58 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹4.80 Cr | ₹11 Cr | - | - | ₹1.34 Cr |
| Total Reserves | ₹173 Cr | ₹111 Cr | ₹49 Cr | ₹11 Cr | ₹10 Cr |
| Securities Premium | ₹47 Cr | ₹25 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹0.56 Cr |
| Capital Reserves | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Profit & Loss Account Balance | ₹126 Cr | ₹85 Cr | ₹47 Cr | ₹9.80 Cr | ₹9.12 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹173 Cr | ₹111 Cr | ₹49 Cr | ₹11 Cr | ₹10 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹192 Cr | ₹134 Cr | ₹61 Cr | ₹24 Cr | ₹19 Cr |
| Minority Interest | ₹5.85 Cr | ₹7.99 Cr | ₹7.91 Cr | ₹8.60 Cr | ₹10 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹28 Cr | ₹0.60 Cr | ₹0.88 Cr | ₹0.15 Cr | ₹0.30 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹28 Cr | - | - | - | - |
| Term Loans - Institutions | - | ₹2.59 Cr | ₹2.19 Cr | ₹2.00 Cr | ₹2.07 Cr |
| Other Secured | ₹-0.27 Cr | ₹-1.99 Cr | ₹-1.32 Cr | ₹-1.85 Cr | ₹-1.78 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 | ₹24 Cr | ₹18 Cr | ₹11 Cr | ₹3.95 Cr | ₹5.01 Cr |
| Deferred Tax Assets | ₹4.25 Cr | ₹4.08 Cr | ₹2.71 Cr | ₹3.43 Cr | ₹4.00 Cr |
| Deferred Tax Liability | ₹28 Cr | ₹22 Cr | ₹14 Cr | ₹7.38 Cr | ₹9.00 Cr |
| Other Long Term Liabilities | ₹1.48 Cr | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.38 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.22 Cr | ₹0.18 Cr |
| Total Non-Current Liabilities | ₹54 Cr | ₹19 Cr | ₹13 Cr | ₹4.33 Cr | ₹5.48 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹91 Cr | ₹95 Cr | ₹39 Cr | ₹46 Cr | ₹114 Cr |
| Sundry Creditors | ₹91 Cr | ₹95 Cr | ₹39 Cr | ₹46 Cr | ₹114 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹120 Cr | ₹164 Cr | ₹84 Cr | ₹93 Cr | ₹44 Cr |
| Bank Overdraft / Short term credit | ₹0.67 Cr | - | ₹0.67 Cr | - | - |
| Advances received from customers | ₹71 Cr | ₹137 Cr | ₹20 Cr | ₹65 Cr | ₹35 Cr |
| Interest Accrued But Not Due | ₹1.34 Cr | ₹1.63 Cr | ₹5.19 Cr | ₹0.03 Cr | ₹1.09 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹47 Cr | ₹26 Cr | ₹58 Cr | ₹28 Cr | ₹8.52 Cr |
| Short Term Borrowings | ₹46 Cr | ₹29 Cr | ₹34 Cr | ₹74 Cr | ₹24 Cr |
| Secured ST Loans repayable on Demands | ₹21 Cr | ₹11 Cr | - | - | - |
| Working Capital Loans- Sec | ₹21 Cr | ₹11 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | ₹39 Cr | ₹71 Cr | ₹20 Cr |
| Other Unsecured Loans | ₹4.48 Cr | ₹6.81 Cr | ₹-5.11 Cr | ₹2.46 Cr | ₹3.37 Cr |
| Short Term Provisions | ₹43 Cr | ₹6.39 Cr | ₹2.69 Cr | ₹1.43 Cr | ₹6.53 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.66 Cr | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.13 Cr |
| Provision for post retirement benefits | - | - | - | - | ₹0.07 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹43 Cr | ₹6.39 Cr | ₹2.68 Cr | ₹1.37 Cr | ₹6.33 Cr |
| Total Current Liabilities | ₹301 Cr | ₹295 Cr | ₹159 Cr | ₹214 Cr | ₹188 Cr |
| Total Liabilities | ₹552 Cr | ₹456 Cr | ₹241 Cr | ₹251 Cr | ₹223 Cr |
| ASSETS | |||||
| Gross Block | ₹54 Cr | ₹7.20 Cr | ₹15 Cr | ₹16 Cr | ₹27 Cr |
| Less: Accumulated Depreciation | ₹4.74 Cr | ₹2.17 Cr | ₹1.21 Cr | ₹2.62 Cr | ₹3.41 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹49 Cr | ₹5.03 Cr | ₹14 Cr | ₹13 Cr | ₹24 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹0.83 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Long Term Investment | ₹0.83 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.83 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Long Term Loans & Advances | ₹8.17 Cr | ₹0.85 Cr | ₹0.80 Cr | ₹1.06 Cr | ₹0.47 Cr |
| Other Non Current Assets | ₹3.00 Cr | - | - | - | - |
| Total Non-Current Assets | ₹61 Cr | ₹5.97 Cr | ₹14 Cr | ₹15 Cr | ₹24 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹237 Cr | ₹199 Cr | ₹75 Cr | ₹124 Cr | ₹62 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹237 Cr | ₹199 Cr | ₹75 Cr | ₹124 Cr | ₹62 Cr |
| Sundry Debtors | ₹78 Cr | ₹91 Cr | ₹28 Cr | ₹48 Cr | ₹93 Cr |
| Debtors more than Six months | ₹40 Cr | ₹10 Cr | ₹20 Cr | ₹7.38 Cr | ₹78 Cr |
| Debtors Others | ₹38 Cr | ₹80 Cr | ₹8.33 Cr | ₹41 Cr | ₹14 Cr |
| Cash and Bank | ₹5.10 Cr | ₹19 Cr | ₹5.63 Cr | ₹1.11 Cr | ₹2.03 Cr |
| Cash in hand | ₹0.50 Cr | ₹0.49 Cr | ₹0.44 Cr | ₹0.16 Cr | ₹0.17 Cr |
| Balances at Bank | ₹4.59 Cr | ₹19 Cr | ₹5.19 Cr | ₹0.96 Cr | ₹1.86 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹104 Cr | ₹78 Cr | ₹19 Cr | ₹10 Cr | ₹7.02 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹1.94 Cr | ₹3.46 Cr | ₹1.35 Cr | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹102 Cr | ₹74 Cr | ₹17 Cr | ₹10 Cr | ₹7.02 Cr |
| Short Term Loans and Advances | ₹68 Cr | ₹63 Cr | ₹99 Cr | ₹54 Cr | ₹35 Cr |
| Advances recoverable in cash or in kind | ₹16 Cr | ₹13 Cr | ₹45 Cr | ₹15 Cr | ₹6.45 Cr |
| Advance income tax and TDS | ₹4.19 Cr | ₹8.58 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹48 Cr | ₹42 Cr | ₹43 Cr | ₹26 Cr | ₹16 Cr |
| Total Current Assets | ₹491 Cr | ₹450 Cr | ₹226 Cr | ₹237 Cr | ₹199 Cr |
| Net Current Assets (Including Current Investments) | ₹191 Cr | ₹156 Cr | ₹67 Cr | ₹22 Cr | ₹11 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹552 Cr | ₹456 Cr | ₹241 Cr | ₹251 Cr | ₹223 Cr |
| Contingent Liabilities | ₹51 Cr | ₹52 Cr | ₹51 Cr | ₹24 Cr | ₹24 Cr |
| Total Debt | ₹76 Cr | ₹33 Cr | ₹38 Cr | ₹74 Cr | ₹26 Cr |
| Book Value | 26.41 | 92.80 | 49.10 | 19.16 | 23.51 |
| Adjusted Book Value | 26.41 | 18.56 | 9.82 | 3.83 | 4.70 |
Compare Balance Sheet of peers of PANORAMA STUDIOS INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANORAMA STUDIOS INTERNATIONAL | ₹1,308.0 Cr | -1.5% | -14.2% | -30.2% | Stock Analytics | |
| PRIME FOCUS | ₹12,994.0 Cr | -3.2% | -0.8% | 30.8% | Stock Analytics | |
| PVR INOX | ₹10,723.9 Cr | -5.4% | -0.7% | -27% | Stock Analytics | |
| SAREGAMA INDIA | ₹7,668.0 Cr | -2.8% | -13.5% | -20.5% | Stock Analytics | |
| TIPS MUSIC | ₹6,205.0 Cr | -1.9% | -10.3% | -47% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,354.8 Cr | -5.5% | 10.7% | -42% | Stock Analytics | |
PANORAMA STUDIOS INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANORAMA STUDIOS INTERNATIONAL | -1.5% |
-14.2% |
-30.2% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses