MUSIC BROADCAST
|
MUSIC BROADCAST Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹237 Cr | ₹204 Cr | ₹171 Cr | ₹129 Cr | ₹257 Cr |
| Broadcasting Revenue | - | - | - | - | - |
| Advertising Revenue | ₹237 Cr | ₹204 Cr | ₹171 Cr | ₹129 Cr | ₹225 Cr |
| License income | - | - | - | - | - |
| Subscription income | - | - | - | - | - |
| Income from content / Event Shows/ Films | - | - | - | - | - |
| Other Operational Income | - | - | - | - | ₹32 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹229 Cr | ₹199 Cr | ₹168 Cr | ₹128 Cr | ₹248 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹8.67 Cr | ₹8.26 Cr | ₹7.54 Cr | ₹7.83 Cr | ₹9.45 Cr |
| Electricity & Power | ₹8.67 Cr | ₹8.26 Cr | ₹7.54 Cr | ₹7.83 Cr | ₹9.45 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹69 Cr | ₹61 Cr | ₹53 Cr | ₹47 Cr | ₹55 Cr |
| Salaries, Wages & Bonus | ₹64 Cr | ₹56 Cr | ₹49 Cr | ₹46 Cr | ₹51 Cr |
| Contributions to EPF & Pension Funds | ₹2.83 Cr | ₹2.50 Cr | ₹2.29 Cr | ₹2.24 Cr | ₹2.55 Cr |
| Workmen and Staff Welfare Expenses | ₹0.92 Cr | ₹0.63 Cr | ₹0.65 Cr | ₹0.30 Cr | ₹0.51 Cr |
| Other Employees Cost | ₹1.77 Cr | ₹1.29 Cr | ₹1.46 Cr | ₹-1.40 Cr | ₹1.47 Cr |
| Production Expenses | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹23 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Program Production Expenses | ₹17 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹14 Cr |
| Telecasting Expenses | - | - | - | - | - |
| Programs and Films rights | - | - | - | - | - |
| Repairs and Maintenance | ₹2.71 Cr | ₹2.57 Cr | ₹2.23 Cr | ₹2.08 Cr | ₹1.96 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Production expenses | ₹3.94 Cr | ₹4.26 Cr | ₹4.92 Cr | ₹2.44 Cr | ₹6.88 Cr |
| General and Administration Expenses | ₹50 Cr | ₹47 Cr | ₹45 Cr | ₹43 Cr | ₹50 Cr |
| Rent , Rates & Taxes | ₹0.33 Cr | ₹0.37 Cr | ₹-0.07 Cr | ₹-0.10 Cr | ₹0.57 Cr |
| Insurance | ₹0.42 Cr | ₹0.40 Cr | ₹0.38 Cr | ₹0.33 Cr | ₹0.33 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹27 Cr | ₹26 Cr | ₹25 Cr | ₹21 Cr | ₹24 Cr |
| Other Administration | ₹21 Cr | ₹20 Cr | ₹19 Cr | ₹22 Cr | ₹25 Cr |
| Selling and Distribution Expenses | ₹38 Cr | ₹32 Cr | ₹22 Cr | ₹17 Cr | ₹44 Cr |
| Advertisement & Sales Promotion | ₹33 Cr | ₹28 Cr | ₹18 Cr | ₹15 Cr | ₹42 Cr |
| Sales Commissions & Incentives | ₹5.31 Cr | ₹4.52 Cr | ₹4.49 Cr | ₹1.72 Cr | ₹2.25 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.38 Cr | ₹6.11 Cr | ₹10 Cr | ₹8.63 Cr | ₹8.71 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | ₹4.53 Cr | ₹5.58 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.38 Cr | ₹6.11 Cr | ₹10 Cr | ₹4.11 Cr | ₹3.13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹195 Cr | ₹176 Cr | ₹157 Cr | ₹139 Cr | ₹191 Cr |
| Operating Profit (Excl OI) | ₹33 Cr | ₹23 Cr | ₹11 Cr | ₹-11 Cr | ₹57 Cr |
| Other Income | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr |
| Interest Received | ₹20 Cr | ₹17 Cr | ₹12 Cr | ₹6.90 Cr | ₹4.28 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.28 Cr | ₹0.20 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.20 Cr |
| Profits on sale of Investments | ₹1.42 Cr | ₹1.33 Cr | ₹3.62 Cr | ₹3.93 Cr | ₹11 Cr |
| Provision Written Back | ₹0.19 Cr | ₹0.15 Cr | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.22 Cr | ₹1.22 Cr | ₹0.80 Cr | ₹4.08 Cr | ₹1.28 Cr |
| Operating Profit | ₹56 Cr | ₹43 Cr | ₹28 Cr | ₹3.70 Cr | ₹73 Cr |
| Interest | ₹9.90 Cr | ₹3.91 Cr | ₹2.64 Cr | ₹3.22 Cr | ₹9.75 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.50 Cr | ₹0.50 Cr | ₹0.69 Cr | ₹0.72 Cr | ₹0.81 Cr |
| Other Interest | ₹9.40 Cr | ₹3.42 Cr | ₹1.95 Cr | ₹2.50 Cr | ₹8.94 Cr |
| PBDT | ₹46 Cr | ₹39 Cr | ₹25 Cr | ₹0.47 Cr | ₹64 Cr |
| Depreciation | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹35 Cr |
| Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹6.06 Cr | ₹-7.56 Cr | ₹-33 Cr | ₹29 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹13 Cr | ₹6.06 Cr | ₹-7.56 Cr | ₹-33 Cr | ₹29 Cr |
| Provision for Tax | ₹6.06 Cr | ₹2.62 Cr | ₹-1.86 Cr | ₹-8.57 Cr | ₹0.71 Cr |
| Current Income Tax | ₹5.91 Cr | ₹1.26 Cr | - | - | ₹6.16 Cr |
| Deferred Tax | ₹3.86 Cr | ₹1.02 Cr | ₹-1.86 Cr | ₹-8.48 Cr | ₹-6.54 Cr |
| Other taxes | ₹-3.71 Cr | ₹0.34 Cr | - | ₹-0.09 Cr | ₹1.09 Cr |
| Profit After Tax | ₹6.84 Cr | ₹3.44 Cr | ₹-5.70 Cr | ₹-24 Cr | ₹28 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-7.73 Cr | ₹-11 Cr | ₹-5.28 Cr | ₹17 Cr | ₹-9.44 Cr |
| Appropriations | ₹-0.89 Cr | ₹-8.01 Cr | ₹-11 Cr | ₹-7.45 Cr | ₹19 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.89 Cr | ₹-8.01 Cr | ₹-11 Cr | ₹-7.45 Cr | ₹19 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.20 | ₹0.10 | ₹-0.16 | ₹-0.70 | ₹0.82 |
| Adjusted EPS | ₹0.20 | ₹0.10 | ₹-0.16 | ₹-0.70 | ₹0.82 |
Compare Income Statement of peers of MUSIC BROADCAST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MUSIC BROADCAST | ₹283.1 Cr | 2.3% | -3.3% | -42.5% | Stock Analytics | |
| SUN TV NETWORK | ₹22,322.9 Cr | 1.6% | 10.2% | -24.4% | Stock Analytics | |
| ZEE ENTERTAINMENT ENTERPRISES | ₹9,787.7 Cr | -1.8% | -7.8% | -17.3% | Stock Analytics | |
| NETWORK 18 MEDIA & INVESTMENTS | ₹7,464.8 Cr | 0.7% | -5.2% | -38.1% | Stock Analytics | |
| DEN NETWORKS | ₹1,598.2 Cr | 0.6% | 0.2% | -25.2% | Stock Analytics | |
| DISH TV INDIA | ₹826.7 Cr | NA | -11.4% | -65.7% | Stock Analytics | |
MUSIC BROADCAST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MUSIC BROADCAST | 2.3% |
-3.3% |
-42.5% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses