PANSARI DEVELOPERS
|
PANSARI DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹40 Cr | ₹56 Cr | ₹23 Cr | ₹60 Cr | ₹36 Cr |
| Revenue from property development | - | - | - | - | - |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | ₹0.10 Cr | ₹0.79 Cr | ₹0.27 Cr | ₹0.72 Cr | ₹0.49 Cr |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹40 Cr | ₹56 Cr | ₹23 Cr | ₹60 Cr | ₹36 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹40 Cr | ₹56 Cr | ₹23 Cr | ₹60 Cr | ₹36 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-34 Cr | ₹5.70 Cr | ₹-12 Cr | ₹30 Cr | ₹6.73 Cr |
| Cost of Construction and Development | ₹58 Cr | ₹40 Cr | ₹28 Cr | ₹20 Cr | ₹19 Cr |
| Opening Raw Materials | ₹7.76 Cr | ₹4.22 Cr | ₹0.58 Cr | ₹0.57 Cr | ₹0.79 Cr |
| Cost of Land & Construction Materials | ₹64 Cr | ₹43 Cr | ₹32 Cr | ₹20 Cr | ₹18 Cr |
| Closing Stock | ₹14 Cr | ₹7.76 Cr | ₹4.22 Cr | ₹0.58 Cr | ₹0.57 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | - | - | - | - | - |
| Power & Fuel Cost | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹0.77 Cr | ₹0.96 Cr | ₹0.86 Cr | ₹0.75 Cr | ₹0.56 Cr |
| Salaries, Wages & Bonus | ₹0.69 Cr | ₹0.89 Cr | ₹0.81 Cr | ₹0.69 Cr | ₹0.50 Cr |
| Contributions to EPF & Pension Funds | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Workmen and Staff Welfare Expenses | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Other Employees Cost | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Operating Expenses | - | - | - | - | - |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | - | - | - | - | - |
| General and Administration Expenses | ₹0.97 Cr | ₹1.16 Cr | ₹1.43 Cr | ₹2.23 Cr | ₹0.92 Cr |
| Rent , Rates & Taxes | ₹0.10 Cr | ₹0.08 Cr | ₹0.75 Cr | ₹1.68 Cr | ₹0.53 Cr |
| Insurance | ₹0.04 Cr | ₹0.05 Cr | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.48 Cr | ₹0.78 Cr | ₹0.20 Cr | ₹0.32 Cr | ₹0.29 Cr |
| Other Administration | ₹0.35 Cr | ₹0.24 Cr | ₹0.48 Cr | ₹0.23 Cr | ₹0.11 Cr |
| Selling and Distribution Expenses | ₹0.27 Cr | ₹0.51 Cr | ₹0.31 Cr | ₹0.13 Cr | ₹0.06 Cr |
| Advertisement & Sales Promotion | ₹0.27 Cr | ₹0.51 Cr | ₹0.31 Cr | ₹0.13 Cr | ₹0.06 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.68 Cr | ₹0.96 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.00 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.68 Cr | ₹0.96 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹27 Cr | ₹49 Cr | ₹19 Cr | ₹53 Cr | ₹27 Cr |
| Operating Profit (Excl OI) | ₹13 Cr | ₹7.31 Cr | ₹4.56 Cr | ₹7.72 Cr | ₹9.19 Cr |
| Other Income | ₹4.87 Cr | ₹5.19 Cr | ₹0.81 Cr | ₹0.38 Cr | ₹0.60 Cr |
| Interest Received | ₹3.75 Cr | ₹2.98 Cr | ₹0.63 Cr | ₹0.27 Cr | ₹0.21 Cr |
| Dividend Received | - | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.05 Cr | ₹0.06 Cr | - | ₹0.21 Cr |
| Profits on sale of Investments | ₹0.01 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.07 Cr |
| Provision Written Back | ₹0.14 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.00 Cr | - | - | - | - |
| Others | ₹0.95 Cr | ₹2.08 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.10 Cr |
| Operating Profit | ₹17 Cr | ₹13 Cr | ₹5.37 Cr | ₹8.09 Cr | ₹9.79 Cr |
| Interest | ₹4.26 Cr | ₹4.39 Cr | ₹0.79 Cr | ₹1.41 Cr | ₹3.65 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.19 Cr | ₹4.33 Cr | ₹0.68 Cr | ₹1.35 Cr | ₹3.64 Cr |
| Intereston Fixed deposits | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.01 Cr |
| Bank Charges etc | ₹0.04 Cr | ₹0.03 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Other Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.03 Cr | - |
| PBDT | ₹13 Cr | ₹8.11 Cr | ₹4.58 Cr | ₹6.69 Cr | ₹6.14 Cr |
| Depreciation | ₹3.17 Cr | ₹1.92 Cr | ₹1.86 Cr | ₹1.83 Cr | ₹1.19 Cr |
| Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹6.19 Cr | ₹2.72 Cr | ₹4.86 Cr | ₹4.95 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹10 Cr | ₹6.19 Cr | ₹2.72 Cr | ₹4.86 Cr | ₹4.95 Cr |
| Provision for Tax | ₹2.54 Cr | ₹0.99 Cr | ₹0.71 Cr | ₹1.22 Cr | ₹1.19 Cr |
| Current Income Tax | ₹1.69 Cr | ₹0.83 Cr | ₹0.50 Cr | ₹0.91 Cr | ₹1.05 Cr |
| Deferred Tax | ₹-0.12 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Other taxes | ₹0.98 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.31 Cr | ₹0.14 Cr |
| Profit After Tax | ₹7.50 Cr | ₹5.21 Cr | ₹2.01 Cr | ₹3.64 Cr | ₹3.76 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹7.50 Cr | ₹5.21 Cr | ₹2.01 Cr | ₹3.64 Cr | ₹3.76 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹54 Cr | ₹48 Cr | ₹45 Cr | ₹41 Cr | ₹37 Cr |
| Appropriations | ₹61 Cr | ₹53 Cr | ₹47 Cr | ₹44 Cr | ₹41 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹61 Cr | ₹53 Cr | ₹47 Cr | ₹44 Cr | ₹41 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.30 | ₹2.98 | ₹1.15 | ₹2.09 | ₹2.15 |
| Adjusted EPS | ₹4.30 | ₹2.98 | ₹1.15 | ₹2.09 | ₹2.15 |
Compare Income Statement of peers of PANSARI DEVELOPERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANSARI DEVELOPERS | ₹524.0 Cr | -1.1% | -2% | 62.3% | Stock Analytics | |
| DLF | ₹161,465.0 Cr | -7.2% | -6.7% | -15.4% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹107,334.0 Cr | -3.2% | -1.5% | -17.7% | Stock Analytics | |
| THE PHOENIX MILLS | ₹67,732.7 Cr | -2.5% | 7.1% | 15.2% | Stock Analytics | |
| OBEROI REALTY | ₹60,212.5 Cr | -3.1% | -0.1% | -26.2% | Stock Analytics | |
| GODREJ PROPERTIES | ₹56,620.8 Cr | -12.1% | -9.3% | -22.7% | Stock Analytics | |
PANSARI DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANSARI DEVELOPERS | -1.1% |
-2% |
62.3% |
| SENSEX | -1.7% |
-1.4% |
7% |
You may also like the below Video Courses