Bharti Airtel
BSE: 532454 | NSE: BHARTIARTL | ISIN: INE397D01024 | Telecommunications - Service
Profit & Loss account of Bharti Airtel |
------------------- in Rs. Cr. ------------------- |
|
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
Mar '09 |
 |
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Income |
|
|
|
|
| Sales Turnover |
8,142.44 |
11,259.12 |
17,851.61 |
25,761.11 |
34,048.32 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Sales |
8,142.44 |
11,259.12 |
17,851.61 |
25,761.11 |
34,048.32 |
| Other Income |
-1,707.95 |
26.94 |
105.62 |
104.04 |
-1,261.75 |
| Stock Adjustments |
11.57 |
-13.84 |
30.07 |
9.05 |
5.29 |
| Total Income |
6,446.06 |
11,272.22 |
17,987.30 |
25,874.20 |
32,791.86 |
| Expenditure |
|
|
|
|
| Raw Materials |
83.67 |
53.56 |
52.16 |
42.90 |
17.70 |
| Power & Fuel Cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Employee Cost |
475.86 |
734.20 |
1,076.95 |
1,297.88 |
1,397.54 |
| Other Manufacturing Expenses |
2,365.51 |
3,299.73 |
5,017.27 |
7,339.01 |
8,627.13 |
| Selling and Admin Expenses |
1,951.25 |
2,804.85 |
4,030.48 |
5,892.50 |
9,385.68 |
| Miscellaneous Expenses |
280.05 |
314.37 |
444.28 |
535.46 |
1,409.89 |
| Preoperative Exp Capitalised |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Expenses |
5,156.34 |
7,206.71 |
10,621.14 |
15,107.75 |
20,837.94 |
|
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
Mar '09 |
|
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Operating Profit |
2,997.67 |
4,038.57 |
7,260.54 |
10,662.41 |
13,215.67 |
| PBDIT |
1,289.72 |
4,065.51 |
7,366.16 |
10,766.45 |
11,953.92 |
| Interest |
317.00 |
236.81 |
282.07 |
393.43 |
434.16 |
| PBDT |
972.72 |
3,828.70 |
7,084.09 |
10,373.02 |
11,519.76 |
| Depreciation |
1,019.36 |
1,432.34 |
2,353.30 |
3,166.58 |
3,206.28 |
| Other Written Off |
161.34 |
127.39 |
137.80 |
266.07 |
178.82 |
| Profit Before Tax |
-207.98 |
2,268.97 |
4,592.99 |
6,940.37 |
8,134.66 |
| Extra-ordinary items |
22.23 |
17.64 |
9.92 |
-60.67 |
-46.15 |
| PBT (Post Extra-ord Items) |
-185.75 |
2,286.61 |
4,602.91 |
6,879.70 |
8,088.51 |
| Tax |
353.60 |
273.68 |
566.79 |
632.43 |
321.78 |
| Reported Net Profit |
1,210.67 |
2,012.08 |
4,033.23 |
6,244.19 |
7,743.84 |
| Total Value Addition |
5,072.66 |
7,153.15 |
10,568.98 |
15,064.84 |
20,820.24 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
379.65 |
| Corporate Dividend Tax |
0.00 |
0.00 |
0.00 |
0.00 |
64.52 |
| Per share data (annualised) |
|
|
|
|
| Shares in issue (lakhs) |
18,533.67 |
18,938.79 |
18,959.34 |
18,979.07 |
18,982.40 |
| Earning Per Share (Rs) |
6.53 |
10.62 |
21.27 |
32.90 |
40.79 |
| Equity Dividend (%) |
0.00 |
0.00 |
0.00 |
0.00 |
20.00 |
| Book Value (Rs) |
24.44 |
38.71 |
60.19 |
106.34 |
145.01 |
|
|
|
|
| Source : Religare Technova |
| Explore Bharti Airtel connections |
|
