PANORAMA STUDIOS INTERNATIONAL
|
PANORAMA STUDIOS INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹364 Cr | ₹440 Cr | ₹371 Cr | ₹83 Cr | ₹76 Cr |
| Broadcasting Revenue | - | - | - | - | - |
| Advertising Revenue | - | - | - | - | - |
| License income | - | - | - | - | - |
| Subscription income | - | - | - | - | - |
| Income from content / Event Shows/ Films | - | - | - | - | - |
| Other Operational Income | ₹364 Cr | ₹440 Cr | ₹371 Cr | ₹83 Cr | ₹76 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹364 Cr | ₹440 Cr | ₹371 Cr | ₹83 Cr | ₹76 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-37 Cr | ₹-113 Cr | ₹48 Cr | ₹-62 Cr | ₹15 Cr |
| Raw Material Consumed | ₹304 Cr | ₹439 Cr | ₹201 Cr | ₹94 Cr | ₹18 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹304 Cr | ₹439 Cr | ₹201 Cr | ₹94 Cr | ₹18 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.19 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.02 Cr | - |
| Electricity & Power | ₹0.19 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.02 Cr | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹6.22 Cr | ₹4.38 Cr | ₹3.75 Cr | ₹2.21 Cr | ₹1.22 Cr |
| Salaries, Wages & Bonus | ₹5.83 Cr | ₹4.11 Cr | ₹3.78 Cr | ₹2.50 Cr | ₹1.11 Cr |
| Contributions to EPF & Pension Funds | ₹0.14 Cr | ₹0.02 Cr | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.15 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.07 Cr | ₹0.05 Cr |
| Other Employees Cost | ₹0.11 Cr | ₹0.10 Cr | ₹-0.16 Cr | ₹-0.35 Cr | ₹0.06 Cr |
| Production Expenses | ₹21 Cr | ₹40 Cr | ₹55 Cr | ₹47 Cr | ₹27 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Program Production Expenses | - | - | - | ₹43 Cr | ₹9.45 Cr |
| Telecasting Expenses | - | - | - | - | - |
| Programs and Films rights | - | - | ₹0.68 Cr | ₹1.31 Cr | ₹1.31 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Production expenses | ₹21 Cr | ₹40 Cr | ₹54 Cr | ₹2.87 Cr | ₹16 Cr |
| General and Administration Expenses | ₹8.84 Cr | ₹7.12 Cr | ₹8.65 Cr | ₹5.19 Cr | ₹2.86 Cr |
| Rent , Rates & Taxes | ₹2.00 Cr | ₹2.43 Cr | ₹3.74 Cr | ₹0.99 Cr | ₹0.64 Cr |
| Insurance | ₹0.00 Cr | - | - | - | - |
| Printing and stationery | - | - | - | ₹0.00 Cr | - |
| Professional and legal fees | ₹1.81 Cr | ₹1.47 Cr | ₹1.70 Cr | ₹2.17 Cr | ₹0.93 Cr |
| Other Administration | ₹5.03 Cr | ₹3.23 Cr | ₹3.21 Cr | ₹2.03 Cr | ₹1.29 Cr |
| Selling and Distribution Expenses | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.12 Cr | ₹0.16 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.10 Cr | ₹0.13 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.02 Cr | ₹0.03 Cr |
| Miscellaneous Expenses | ₹1.87 Cr | ₹1.48 Cr | ₹1.68 Cr | ₹0.95 Cr | ₹0.34 Cr |
| Bad debts /advances written off | ₹0.52 Cr | ₹0.67 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.06 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.04 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.25 Cr | ₹0.23 Cr | ₹0.31 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | ₹0.73 Cr | ₹0.17 Cr |
| Other Miscellaneous Expenses | ₹1.06 Cr | ₹0.58 Cr | ₹1.34 Cr | ₹0.22 Cr | ₹0.11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹304 Cr | ₹379 Cr | ₹319 Cr | ₹87 Cr | ₹64 Cr |
| Operating Profit (Excl OI) | ₹60 Cr | ₹61 Cr | ₹53 Cr | ₹-4.42 Cr | ₹13 Cr |
| Other Income | ₹4.27 Cr | ₹4.63 Cr | ₹5.00 Cr | ₹9.60 Cr | ₹0.53 Cr |
| Interest Received | ₹2.35 Cr | ₹4.13 Cr | ₹1.47 Cr | ₹0.84 Cr | ₹0.40 Cr |
| Dividend Received | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.02 Cr | - |
| Profit on sale of Fixed Assets | - | - | - | ₹7.48 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.64 Cr | - | - | - | - |
| Others | ₹1.28 Cr | ₹0.50 Cr | ₹3.53 Cr | ₹1.27 Cr | ₹0.13 Cr |
| Operating Profit | ₹64 Cr | ₹65 Cr | ₹58 Cr | ₹5.18 Cr | ₹13 Cr |
| Interest | ₹7.71 Cr | ₹12 Cr | ₹7.77 Cr | ₹6.01 Cr | ₹2.11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹7.10 Cr | ₹8.99 Cr | ₹5.18 Cr | ₹4.52 Cr | ₹0.34 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.38 Cr | ₹0.27 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Other Interest | ₹0.23 Cr | ₹2.66 Cr | ₹2.57 Cr | ₹1.48 Cr | ₹1.77 Cr |
| PBDT | ₹57 Cr | ₹53 Cr | ₹50 Cr | ₹-0.83 Cr | ₹11 Cr |
| Depreciation | ₹2.92 Cr | ₹0.96 Cr | ₹0.75 Cr | ₹0.23 Cr | ₹0.07 Cr |
| Profit Before Taxation & Exceptional Items | ₹54 Cr | ₹52 Cr | ₹49 Cr | ₹-1.06 Cr | ₹11 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹54 Cr | ₹52 Cr | ₹49 Cr | ₹-1.06 Cr | ₹11 Cr |
| Provision for Tax | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹0.22 Cr | ₹2.62 Cr |
| Current Income Tax | ₹8.25 Cr | ₹7.35 Cr | ₹6.26 Cr | ₹0.78 Cr | ₹0.03 Cr |
| Deferred Tax | ₹5.53 Cr | ₹6.71 Cr | ₹7.48 Cr | ₹-1.05 Cr | ₹2.58 Cr |
| Other taxes | ₹0.12 Cr | ₹0.00 Cr | ₹0.35 Cr | ₹0.50 Cr | ₹0.01 Cr |
| Profit After Tax | ₹40 Cr | ₹38 Cr | ₹35 Cr | ₹-1.28 Cr | ₹8.44 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹2.13 Cr | ₹-0.09 Cr | ₹1.92 Cr | ₹1.98 Cr | ₹-3.39 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | ₹-0.01 Cr | ₹0.01 Cr |
| Consolidated Net Profit | ₹42 Cr | ₹38 Cr | ₹37 Cr | ₹0.68 Cr | ₹5.06 Cr |
| Adjustments to PAT | ₹-0.05 Cr | ₹-0.05 Cr | - | - | - |
| Profit Balance B/F | ₹85 Cr | ₹47 Cr | ₹9.80 Cr | ₹9.12 Cr | ₹4.06 Cr |
| Appropriations | ₹127 Cr | ₹85 Cr | ₹47 Cr | ₹9.80 Cr | ₹9.12 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹127 Cr | ₹85 Cr | ₹47 Cr | ₹9.80 Cr | ₹9.12 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | - | - | - |
| Earnings Per Share | ₹5.90 | ₹28.57 | ₹29.93 | ₹0.55 | ₹6.68 |
| Adjusted EPS | ₹5.90 | ₹5.71 | ₹5.99 | ₹0.11 | ₹1.34 |
Compare Income Statement of peers of PANORAMA STUDIOS INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANORAMA STUDIOS INTERNATIONAL | ₹1,327.3 Cr | -2.9% | -11.7% | -23.5% | Stock Analytics | |
| PRIME FOCUS | ₹12,634.5 Cr | -9.2% | -1.8% | 24% | Stock Analytics | |
| PVR INOX | ₹11,091.2 Cr | -2.8% | 3.3% | -24.9% | Stock Analytics | |
| SAREGAMA INDIA | ₹7,868.6 Cr | -9.8% | -9.7% | -18.2% | Stock Analytics | |
| TIPS MUSIC | ₹6,263.8 Cr | -6.7% | -10% | -46.8% | Stock Analytics | |
| MEDIA MATRIX WORLDWIDE | ₹1,376.3 Cr | -8.9% | 13.3% | -37.9% | Stock Analytics | |
PANORAMA STUDIOS INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANORAMA STUDIOS INTERNATIONAL | -2.9% |
-11.7% |
-23.5% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses