BRAHMAPUTRA INFRASTRUCTURE
|
BRAHMAPUTRA INFRASTRUCTURE Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹179 Cr | ₹160 Cr | ₹142 Cr | ₹1,500,148,760 Cr | ₹238 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | ₹148 Cr | ₹140 Cr | ₹134 Cr | ₹1,438,458,462 Cr | ₹210 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | ₹2.49 Cr | ₹3.27 Cr | ₹0.93 Cr | ₹47,395,446 Cr | ₹29 Cr |
| Other Operational Income | ₹28 Cr | ₹17 Cr | ₹6.89 Cr | ₹14,294,852 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹179 Cr | ₹160 Cr | ₹142 Cr | ₹1,500,148,760 Cr | ₹238 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹35 Cr | ₹50 Cr | ₹26 Cr | ₹-70,004,512 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹106,868,361 Cr | ₹28 Cr |
| Opening Raw Materials | ₹21 Cr | - | ₹37 Cr | ₹227,378,766 Cr | ₹28 Cr |
| Purchases Raw Materials | ₹8.91 Cr | ₹34 Cr | ₹-26 Cr | ₹247,939,115 Cr | ₹24 Cr |
| Closing Raw Materials | ₹17 Cr | ₹21 Cr | - | ₹368,449,520 Cr | ₹23 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.77 Cr | - | - | ₹30,811,949 Cr | ₹0.31 Cr |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | ₹0.77 Cr | - | - | ₹30,811,949 Cr | ₹0.31 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹3.76 Cr | ₹3.47 Cr | ₹3.48 Cr | ₹43,916,262 Cr | ₹4.77 Cr |
| Salaries, Wages & Bonus | ₹3.35 Cr | ₹3.20 Cr | ₹3.27 Cr | ₹40,078,312 Cr | ₹4.18 Cr |
| Contributions to EPF & Pension Funds | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹438,664 Cr | ₹0.05 Cr |
| Workmen and Staff Welfare Expenses | ₹0.22 Cr | ₹0.12 Cr | ₹0.19 Cr | ₹3,399,286 Cr | ₹0.54 Cr |
| Other Employees Cost | ₹0.15 Cr | ₹0.12 Cr | - | - | - |
| Other Manufacturing Expenses | ₹75 Cr | ₹49 Cr | ₹88 Cr | ₹1,078,511,310 Cr | ₹178 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.38 Cr | - | - | - | - |
| Repairs and Maintenance | ₹0.55 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹862,660 Cr | ₹0.03 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹74 Cr | ₹48 Cr | ₹88 Cr | ₹1,077,648,650 Cr | ₹178 Cr |
| General and Administration Expenses | ₹5.97 Cr | ₹4.47 Cr | ₹3.02 Cr | ₹50,290,588 Cr | ₹3.73 Cr |
| Rent , Rates & Taxes | ₹1.54 Cr | ₹1.62 Cr | ₹0.30 Cr | ₹11,109,264 Cr | ₹0.31 Cr |
| Insurance | ₹0.36 Cr | ₹0.25 Cr | - | - | - |
| Printing and stationery | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹1,923,699 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹1.59 Cr | ₹1.07 Cr | ₹1.17 Cr | ₹8,257,308 Cr | ₹0.84 Cr |
| Traveling and conveyance | ₹0.49 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹5,843,440 Cr | ₹0.76 Cr |
| Other Administration | ₹1.92 Cr | ₹1.22 Cr | ₹1.26 Cr | ₹23,156,877 Cr | ₹1.76 Cr |
| Selling and Distribution Expenses | ₹0.07 Cr | ₹0.24 Cr | ₹0.07 Cr | ₹943,131 Cr | ₹0.14 Cr |
| Advertisement & Sales Promotion | ₹0.02 Cr | ₹0.22 Cr | ₹0.01 Cr | ₹348,040 Cr | ₹0.03 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.05 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹595,091 Cr | ₹0.10 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹8.03 Cr | ₹13 Cr | ₹5.68 Cr | ₹53,574,911 Cr | ₹0.01 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | ₹1.87 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.03 Cr | ₹13 Cr | ₹3.81 Cr | ₹53,574,911 Cr | ₹0.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹142 Cr | ₹131 Cr | ₹137 Cr | ₹1,294,912,000 Cr | ₹200 Cr |
| Operating Profit (Excl OI) | ₹36 Cr | ₹29 Cr | ₹4.43 Cr | ₹205,236,760 Cr | ₹38 Cr |
| Other Income | ₹0.47 Cr | ₹4.19 Cr | ₹22 Cr | ₹146,287,574 Cr | ₹6.65 Cr |
| Interest Received | ₹0.47 Cr | ₹1.81 Cr | ₹5.08 Cr | ₹38,988,727 Cr | ₹1.09 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹166,398 Cr | - |
| Profits on sale of Investments | - | - | - | - | ₹2.66 Cr |
| Provision Written Back | - | ₹1.74 Cr | ₹16 Cr | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | - | ₹0.64 Cr | ₹1.03 Cr | ₹107,132,449 Cr | ₹2.90 Cr |
| Operating Profit | ₹37 Cr | ₹33 Cr | ₹26 Cr | ₹351,524,334 Cr | ₹45 Cr |
| Interest | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹345,430,870 Cr | ₹48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹22 Cr | ₹19 Cr | ₹16 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.97 Cr | ₹0.80 Cr | ₹0.95 Cr | ₹11,769,199 Cr | ₹1.15 Cr |
| Other Interest | - | - | ₹0.05 Cr | ₹333,661,671 Cr | ₹47 Cr |
| PBDT | ₹14 Cr | ₹13 Cr | ₹8.86 Cr | ₹6,093,464 Cr | ₹-3.18 Cr |
| Depreciation | ₹2.27 Cr | ₹3.12 Cr | ₹4.26 Cr | ₹46,813,706 Cr | ₹6.60 Cr |
| Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹10 Cr | ₹4.60 Cr | ₹-40,720,242 Cr | ₹-9.78 Cr |
| Exceptional Income / Expenses | ₹-0.09 Cr | ₹0.91 Cr | ₹-4.12 Cr | ₹43,739,176 Cr | ₹9.32 Cr |
| Profit Before Tax | ₹11 Cr | ₹11 Cr | ₹0.47 Cr | ₹3,018,934 Cr | ₹-0.47 Cr |
| Provision for Tax | ₹0.61 Cr | ₹4.05 Cr | ₹0.58 Cr | ₹-8,428,859 Cr | ₹-0.26 Cr |
| Current Income Tax | ₹1.02 Cr | ₹1.64 Cr | - | ₹1,204,675 Cr | ₹0.13 Cr |
| Deferred Tax | ₹-0.41 Cr | ₹-1.69 Cr | ₹0.58 Cr | ₹-9,633,534 Cr | ₹-0.39 Cr |
| Other taxes | - | ₹4.10 Cr | - | - | - |
| Profit After Tax | ₹11 Cr | ₹7.10 Cr | ₹-0.11 Cr | ₹11,447,793 Cr | ₹-0.21 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | ₹792,517 Cr | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹11 Cr | ₹7.10 Cr | ₹-0.11 Cr | ₹12,240,310 Cr | ₹-0.21 Cr |
| Adjustments to PAT | - | - | - | ₹-50,032 Cr | - |
| Profit Balance B/F | ₹-16 Cr | ₹-23 Cr | ₹-21 Cr | ₹52,705,017 Cr | ₹5.48 Cr |
| Appropriations | ₹-5.04 Cr | ₹-16 Cr | ₹-22 Cr | ₹64,895,295 Cr | ₹5.27 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹0.04 Cr | ₹-24 Cr | ₹278,962,030 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹3.63 | ₹2.41 | ₹-0.04 | ₹0.42 | ₹-0.07 |
| Adjusted EPS | ₹3.63 | ₹2.41 | ₹-0.04 | ₹0.42 | ₹-0.07 |
Compare Income Statement of peers of BRAHMAPUTRA INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRAHMAPUTRA INFRASTRUCTURE | ₹331.8 Cr | 9.7% | 10.6% | 74.7% | Stock Analytics | |
| LARSEN & TOUBRO | ₹548,726.0 Cr | 0.1% | 0.9% | 3.4% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹64,406.3 Cr | -1.2% | -2.8% | -32.7% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,303.4 Cr | -2.6% | -3.1% | -29.8% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,145.5 Cr | -4.5% | -11.3% | -43.6% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,606.6 Cr | -0.8% | -4.7% | -26.3% | Stock Analytics | |
BRAHMAPUTRA INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRAHMAPUTRA INFRASTRUCTURE | 9.7% |
10.6% |
74.7% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses