Online
Sahara One Media and Entertainment
BSE: 503691 | NSE: N.A | ISIN: INE479B01016 | Media & Entertainment
 |
| Profit & Loss account | ------------------- in Rs. Cr. ------------------- |
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Income | ||||||||||
| Sales Turnover | 117.86 | 210.93 | 204.46 | 191.54 | 197.25 | |||||
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Net Sales | 117.86 | 210.93 | 204.46 | 191.54 | 197.25 | |||||
| Other Income | -0.19 | 3.87 | 6.98 | 8.74 | 7.07 | |||||
| Stock Adjustments | 26.33 | -46.27 | 18.95 | -14.74 | -7.34 | |||||
| Total Income | 144.00 | 168.53 | 230.39 | 185.54 | 196.98 | |||||
| Expenditure | ||||||||||
| Raw Materials | 126.54 | 143.04 | 191.83 | 148.89 | 161.47 | |||||
| Power & Fuel Cost | 0.11 | 0.18 | 0.48 | 0.00 | 0.00 | |||||
| Employee Cost | 3.79 | 3.27 | 3.29 | 8.23 | 13.40 | |||||
| Other Manufacturing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Selling and Admin Expenses | 1.90 | 10.38 | 25.11 | 15.86 | 0.00 | |||||
| Miscellaneous Expenses | 2.36 | 0.46 | 0.62 | 2.11 | 16.12 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 134.70 | 157.33 | 221.33 | 175.09 | 190.99 | |||||
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | 9.49 | 7.33 | 2.08 | 1.71 | -1.08 | |||||
| PBDIT | 9.30 | 11.20 | 9.06 | 10.45 | 5.99 | |||||
| Interest | 0.04 | 0.03 | 0.04 | 0.62 | 1.34 | |||||
| PBDT | 9.26 | 11.17 | 9.02 | 9.83 | 4.65 | |||||
| Depreciation | 0.04 | 0.08 | 1.08 | 1.93 | 1.33 | |||||
| Other Written Off | 0.03 | 0.03 | 0.03 | 0.03 | 0.00 | |||||
| Profit Before Tax | 9.19 | 11.06 | 7.91 | 7.87 | 3.32 | |||||
| Extra-ordinary items | -0.42 | 0.03 | -0.03 | -2.65 | 0.76 | |||||
| PBT (Post Extra-ord Items) | 8.77 | 11.09 | 7.88 | 5.22 | 4.08 | |||||
| Tax | 2.14 | 4.59 | 0.66 | 2.17 | 1.26 | |||||
| Reported Net Profit | 6.63 | 6.50 | 7.23 | 3.17 | 2.07 | |||||
| Total Value Addition | 8.15 | 14.29 | 29.50 | 26.20 | 29.52 | |||||
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Per share data (annualised) | ||||||||||
| Shares in issue (lakhs) | 172.00 | 172.00 | 183.00 | 215.25 | 215.25 | |||||
| Earning Per Share (Rs) | 3.85 | 3.78 | 3.95 | 1.47 | 0.96 | |||||
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Book Value (Rs) | 57.68 | 61.46 | 82.39 | 127.20 | 128.51 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||