PROZONE REALTY
|
PROZONE REALTY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹185 Cr | ₹173 Cr | ₹93 Cr | ₹45 Cr | ₹89 Cr |
| Revenue from property development | ₹73 Cr | ₹71 Cr | ₹24 Cr | - | ₹0.50 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹112 Cr | ₹103 Cr | ₹69 Cr | ₹45 Cr | ₹89 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹185 Cr | ₹173 Cr | ₹93 Cr | ₹45 Cr | ₹85 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹42 Cr | ₹22 Cr | ₹-21 Cr | ₹-47 Cr | ₹-137 Cr |
| Cost of Construction and Development | ₹26 Cr | ₹45 Cr | ₹38 Cr | ₹47 Cr | ₹137 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹26 Cr | ₹45 Cr | ₹38 Cr | ₹47 Cr | ₹137 Cr |
| Power & Fuel Cost | ₹8.30 Cr | ₹7.51 Cr | ₹3.32 Cr | ₹2.20 Cr | ₹5.53 Cr |
| Electricity & Power | ₹8.30 Cr | ₹7.51 Cr | ₹3.32 Cr | ₹2.20 Cr | ₹5.53 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹5.36 Cr | ₹4.62 Cr | ₹1.23 Cr | ₹1.20 Cr | ₹1.22 Cr |
| Salaries, Wages & Bonus | ₹11 Cr | ₹11 Cr | ₹6.95 Cr | ₹5.33 Cr | ₹6.89 Cr |
| Contributions to EPF & Pension Funds | ₹0.23 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.18 Cr |
| Workmen and Staff Welfare Expenses | ₹0.28 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.08 Cr | ₹0.13 Cr |
| Other Employees Cost | ₹-6.29 Cr | ₹-6.42 Cr | ₹-6.02 Cr | ₹-4.35 Cr | ₹-5.98 Cr |
| Operating Expenses | ₹4.03 Cr | ₹3.21 Cr | ₹2.73 Cr | ₹2.14 Cr | ₹2.18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹4.03 Cr | ₹3.21 Cr | ₹2.73 Cr | ₹2.14 Cr | ₹2.18 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | - | - | - | - | - |
| General and Administration Expenses | ₹23 Cr | ₹22 Cr | ₹22 Cr | ₹15 Cr | ₹19 Cr |
| Rent , Rates & Taxes | ₹3.90 Cr | ₹4.91 Cr | ₹4.02 Cr | ₹2.37 Cr | ₹3.56 Cr |
| Insurance | ₹0.88 Cr | ₹1.04 Cr | ₹0.95 Cr | ₹1.01 Cr | ₹0.44 Cr |
| Printing and stationery | ₹0.06 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹8.04 Cr | ₹8.78 Cr |
| Other Administration | ₹4.40 Cr | ₹2.94 Cr | ₹4.45 Cr | ₹3.48 Cr | ₹6.06 Cr |
| Selling and Distribution Expenses | ₹5.45 Cr | ₹4.49 Cr | ₹2.13 Cr | ₹1.72 Cr | ₹3.18 Cr |
| Advertisement & Sales Promotion | ₹5.20 Cr | ₹4.08 Cr | ₹2.12 Cr | ₹1.31 Cr | ₹2.70 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.25 Cr | ₹0.40 Cr | ₹0.01 Cr | ₹0.41 Cr | ₹0.48 Cr |
| Miscellaneous Expenses | ₹16 Cr | ₹9.26 Cr | ₹5.92 Cr | ₹3.55 Cr | ₹5.18 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹1.50 Cr | ₹0.05 Cr | ₹1.53 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹9.22 Cr | ₹4.39 Cr | ₹3.55 Cr | ₹5.18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹130 Cr | ₹118 Cr | ₹54 Cr | ₹26 Cr | ₹37 Cr |
| Operating Profit (Excl OI) | ₹55 Cr | ₹56 Cr | ₹39 Cr | ₹19 Cr | ₹48 Cr |
| Other Income | ₹18 Cr | ₹58 Cr | ₹22 Cr | ₹14 Cr | ₹20 Cr |
| Interest Received | ₹13 Cr | ₹44 Cr | ₹11 Cr | ₹8.35 Cr | ₹14 Cr |
| Dividend Received | - | - | - | - | ₹0.05 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹1.63 Cr | ₹1.06 Cr | ₹1.16 Cr | ₹0.31 Cr | ₹2.10 Cr |
| Provision Written Back | ₹1.21 Cr | ₹10 Cr | ₹9.75 Cr | ₹5.03 Cr | ₹3.78 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.10 Cr | ₹2.12 Cr | ₹0.18 Cr | ₹0.02 Cr | ₹0.57 Cr |
| Operating Profit | ₹72 Cr | ₹113 Cr | ₹61 Cr | ₹33 Cr | ₹69 Cr |
| Interest | ₹42 Cr | ₹41 Cr | ₹40 Cr | ₹45 Cr | ₹42 Cr |
| InterestonDebenture / Bonds | - | - | - | - | ₹5.47 Cr |
| Interest on Term Loan | ₹34 Cr | ₹36 Cr | ₹35 Cr | ₹35 Cr | ₹31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.19 Cr | ₹1.08 Cr | ₹1.15 Cr | ₹4.55 Cr | ₹2.69 Cr |
| Other Interest | ₹3.72 Cr | ₹4.43 Cr | ₹3.87 Cr | ₹5.49 Cr | ₹2.15 Cr |
| PBDT | ₹30 Cr | ₹72 Cr | ₹21 Cr | ₹-12 Cr | ₹27 Cr |
| Depreciation | ₹24 Cr | ₹24 Cr | ₹27 Cr | ₹30 Cr | ₹33 Cr |
| Profit Before Taxation & Exceptional Items | ₹6.36 Cr | ₹48 Cr | ₹-5.93 Cr | ₹-42 Cr | ₹-6.35 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹6.80 Cr | ₹48 Cr | ₹-5.94 Cr | ₹-42 Cr | ₹-6.35 Cr |
| Provision for Tax | ₹3.95 Cr | ₹9.34 Cr | ₹-4.46 Cr | ₹-0.50 Cr | ₹-1.87 Cr |
| Current Income Tax | ₹4.56 Cr | ₹8.75 Cr | ₹1.38 Cr | ₹-0.29 Cr | ₹1.39 Cr |
| Deferred Tax | ₹-0.61 Cr | ₹0.59 Cr | ₹-5.84 Cr | ₹-0.20 Cr | ₹-3.23 Cr |
| Other taxes | - | - | - | - | ₹-0.03 Cr |
| Profit After Tax | ₹2.85 Cr | ₹38 Cr | ₹-1.48 Cr | ₹-42 Cr | ₹-4.48 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.68 Cr | ₹-13 Cr | ₹-2.03 Cr | ₹14 Cr | ₹2.65 Cr |
| Share of Associate | - | - | - | - | ₹0.31 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹4.53 Cr | ₹25 Cr | ₹-3.51 Cr | ₹-28 Cr | ₹-1.52 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-42 Cr | ₹-67 Cr | ₹-64 Cr | ₹-35 Cr | ₹-32 Cr |
| Appropriations | ₹-37 Cr | ₹-42 Cr | ₹-67 Cr | ₹-63 Cr | ₹-33 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-37 Cr | ₹-42 Cr | ₹-67 Cr | ₹-63 Cr | ₹-33 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.30 | ₹1.66 | ₹-0.23 | ₹-1.81 | ₹-0.10 |
| Adjusted EPS | ₹0.30 | ₹1.66 | ₹-0.23 | ₹-1.81 | ₹-0.10 |
Compare Income Statement of peers of PROZONE REALTY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PROZONE REALTY | ₹944.0 Cr | 6.7% | 27.5% | 136.9% | Stock Analytics | |
| DLF | ₹191,403.0 Cr | 0.7% | 1.8% | -10% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹117,114.0 Cr | -1.2% | -2.7% | 3.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹68,896.4 Cr | 2.3% | 8.7% | -24.9% | Stock Analytics | |
| OBEROI REALTY | ₹61,817.8 Cr | -0% | 2% | -16.1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,116.6 Cr | -0.3% | 3.5% | 7.4% | Stock Analytics | |
PROZONE REALTY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PROZONE REALTY | 6.7% |
27.5% |
136.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses