BAG FILMS AND MEDIA
|
BAG FILMS AND MEDIA Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹136 Cr | ₹132 Cr | ₹112 Cr | ₹121 Cr | ₹100 Cr |
Broadcasting Revenue | - | - | - | - | - |
Advertising Revenue | ₹127 Cr | ₹128 Cr | ₹108 Cr | ₹120 Cr | ₹98 Cr |
License income | - | - | - | - | - |
Subscription income | - | - | - | - | - |
Income from content / Event Shows/ Films | ₹7.98 Cr | ₹2.91 Cr | ₹3.59 Cr | - | ₹1.95 Cr |
Other Operational Income | ₹0.74 Cr | ₹0.49 Cr | ₹0.49 Cr | ₹0.49 Cr | ₹0.50 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹136 Cr | ₹132 Cr | ₹112 Cr | ₹121 Cr | ₹100 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-16 Cr | ₹-8.16 Cr | ₹-8.02 Cr | ₹1.31 Cr | ₹0.07 Cr |
Raw Material Consumed | ₹0.05 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹0.02 Cr | ₹0.00 Cr |
Opening Raw Materials | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹0.12 Cr |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | ₹0.07 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.12 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.66 Cr | ₹2.78 Cr | ₹3.38 Cr | ₹3.35 Cr | ₹2.87 Cr |
Electricity & Power | ₹2.66 Cr | ₹2.78 Cr | ₹3.38 Cr | ₹3.35 Cr | ₹2.87 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹15 Cr | ₹16 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹14 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹0.43 Cr | ₹0.47 Cr | ₹0.50 Cr | ₹0.47 Cr | ₹0.54 Cr |
Workmen and Staff Welfare Expenses | ₹0.21 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.13 Cr |
Other Employees Cost | - | - | - | - | - |
Production Expenses | ₹2.20 Cr | ₹1.57 Cr | ₹3.25 Cr | ₹1.58 Cr | ₹1.27 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Program Production Expenses | - | - | - | - | - |
Telecasting Expenses | - | - | - | - | - |
Programs and Films rights | - | - | - | - | - |
Repairs and Maintenance | ₹1.77 Cr | ₹1.46 Cr | ₹1.74 Cr | ₹0.98 Cr | ₹0.68 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Production expenses | ₹0.43 Cr | ₹0.11 Cr | ₹1.51 Cr | ₹0.59 Cr | ₹0.59 Cr |
General and Administration Expenses | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹3.48 Cr | ₹2.41 Cr | ₹3.01 Cr | ₹1.98 Cr | ₹2.56 Cr |
Insurance | ₹0.06 Cr | ₹0.13 Cr | ₹0.27 Cr | ₹0.15 Cr | ₹0.16 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹8.69 Cr |
Other Administration | ₹0.13 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Selling and Distribution Expenses | ₹77 Cr | ₹54 Cr | ₹47 Cr | ₹43 Cr | ₹51 Cr |
Advertisement & Sales Promotion | ₹55 Cr | ₹45 Cr | ₹34 Cr | ₹17 Cr | ₹17 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹21 Cr | ₹9.14 Cr | ₹13 Cr | ₹26 Cr | ₹34 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹19 Cr | ₹27 Cr | ₹21 Cr | ₹20 Cr | ₹13 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | ₹3.03 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹16 Cr | ₹27 Cr | ₹21 Cr | ₹20 Cr | ₹13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹115 Cr | ₹110 Cr | ₹99 Cr | ₹101 Cr | ₹97 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹22 Cr | ₹13 Cr | ₹20 Cr | ₹3.69 Cr |
Other Income | ₹4.00 Cr | ₹1.72 Cr | ₹0.61 Cr | ₹1.53 Cr | ₹2.56 Cr |
Interest Received | ₹0.05 Cr | ₹1.35 Cr | ₹0.27 Cr | ₹1.30 Cr | ₹2.24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.08 Cr | ₹0.11 Cr | ₹0.19 Cr | - | ₹0.07 Cr |
Profits on sale of Investments | ₹2.43 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.03 Cr |
Provision Written Back | ₹1.39 Cr | ₹0.14 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.05 Cr |
Foreign Exchange Gains | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr |
Others | ₹0.06 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.15 Cr |
Operating Profit | ₹25 Cr | ₹23 Cr | ₹13 Cr | ₹22 Cr | ₹6.26 Cr |
Interest | ₹8.37 Cr | ₹10 Cr | ₹9.33 Cr | ₹10 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹8.08 Cr | ₹9.60 Cr | ₹8.68 Cr | ₹9.67 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.03 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.01 Cr |
Other Interest | ₹0.26 Cr | ₹0.42 Cr | ₹0.64 Cr | ₹0.65 Cr | ₹0.61 Cr |
PBDT | ₹16 Cr | ₹13 Cr | ₹3.97 Cr | ₹11 Cr | ₹-6.56 Cr |
Depreciation | ₹4.11 Cr | ₹4.78 Cr | ₹5.24 Cr | ₹6.15 Cr | ₹7.84 Cr |
Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹8.42 Cr | ₹-1.26 Cr | ₹5.17 Cr | ₹-14 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹12 Cr | ₹8.42 Cr | ₹-1.26 Cr | ₹5.17 Cr | ₹-14 Cr |
Provision for Tax | ₹2.25 Cr | ₹1.65 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.15 Cr |
Current Income Tax | ₹2.19 Cr | ₹1.34 Cr | - | - | - |
Deferred Tax | ₹0.07 Cr | ₹0.31 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.15 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹9.99 Cr | ₹6.77 Cr | ₹-1.49 Cr | ₹4.96 Cr | ₹-15 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.78 Cr | ₹-2.79 Cr | ₹-0.19 Cr | ₹-2.18 Cr | ₹2.83 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹6.21 Cr | ₹3.98 Cr | ₹-1.68 Cr | ₹2.78 Cr | ₹-12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-316 Cr | ₹-326 Cr | ₹-324 Cr | ₹-327 Cr | ₹-316 Cr |
Appropriations | ₹-310 Cr | ₹-322 Cr | ₹-326 Cr | ₹-324 Cr | ₹-327 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-310 Cr | ₹-322 Cr | ₹-326 Cr | ₹-324 Cr | ₹-327 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.31 | ₹0.20 | ₹-0.08 | ₹0.14 | ₹-0.59 |
Adjusted EPS | ₹0.31 | ₹0.20 | ₹-0.08 | ₹0.14 | ₹-0.59 |
Compare Income Statement of peers of BAG FILMS AND MEDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BAG FILMS AND MEDIA | ₹140.5 Cr | 12.5% | 12% | -34.8% | Stock Analytics | |
PVR INOX | ₹10,952.7 Cr | 0.1% | 2.8% | -32.5% | Stock Analytics | |
PRIME FOCUS | ₹10,817.0 Cr | -3.8% | 10.8% | 36.1% | Stock Analytics | |
SAREGAMA INDIA | ₹9,473.7 Cr | 0.1% | 1.3% | -5% | Stock Analytics | |
TIPS MUSIC | ₹7,665.4 Cr | 0.5% | 1.7% | -11.6% | Stock Analytics | |
MEDIA MATRIX WORLDWIDE | ₹1,523.5 Cr | 9.6% | -12.1% | -42.3% | Stock Analytics |
BAG FILMS AND MEDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BAG FILMS AND MEDIA | 12.5% |
12% |
-34.8% |
SENSEX | 0.9% |
1.2% |
-0.4% |
You may also like the below Video Courses