About Us Contact Us Disclaimer Sitemap
  New Old
HOME TRADING DERIVATIVES PMS MUTUAL FUNDS IPO BONDS RESEARCH MARKET
left «« +1 «« -1 right
 
  Equity Analysis
  Price
Gainers & Losers
Out & Under Performers
Only Buyers & Sellers
Advances & Declines
New Highs & Lows
Weightage
5 Day's Up & Down
Historical Returns
  Volume
  Analysis
  News Analysis
Corporate Action
  Corporate Info
  Other Market
 
Profit & Loss  
Bharti Infratel Ltd.
 
BSE Code 534816
ISIN Demat INE121J01017
Book Value(Rs.) 87.53
NSE Code INFRATEL
Dividend Yield % 4.21
Market Cap(Rs. in millions) 703036.09
P/E 25.99
EPS 14.62
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012
INCOME :          
Gross Sales123084.00  116683.00  108267.00  102720.00  94521.00  
     Sales          
     Job Work/ Contract Receipts          
     Processing Charges / Service Income123084.00  116683.00  108267.00  102720.00  94521.00  
     Revenue from property development          
     Other Operational Income0.00  0.00  0.00  0.00  0.00  
Less: Excise Duty          
Net Sales123084.00  116683.00  108267.00  102720.00  94521.00  
EXPENDITURE :          
Increase/Decrease in Stock          
Raw Material Consumed          
     Opening Raw Materials          
     Purchases Raw Materials          
     Closing Raw Materials          
     Other Direct Purchases / Brought in cost          
     Other raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost42597.00  41950.00  40620.00  38016.00  33619.00  
     Electricity & Power42597.00  41950.00  40620.00  38016.00  33619.00  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost4316.00  3997.00  3670.00  3341.00  3096.00  
     Salaries, Wages & Bonus3750.00  3443.00  3226.00  2892.00  2501.00  
     Contributions to EPF & Pension Funds126.00  115.00  107.00  98.00  85.00  
     Workmen and Staff Welfare Expenses173.00  161.00  138.00  133.00  103.00  
     Other Employees Cost267.00  278.00  199.00  218.00  407.00  
Other Manufacturing Expenses9061.00  9071.00  8811.00  8823.00  8171.00  
     Sub-contracted / Out sourced services          
     Processing Charges          
     Repairs and Maintenance9061.00  9071.00  8811.00  8823.00  8171.00  
     Packing Material Consumed          
     Other Mfg Exp0.00  0.00  0.00  0.00  0.00  
General and Administration Expenses12037.00  10646.00  10147.00  11974.00  11514.00  
     Rent , Rates & Taxes10548.00  9460.00  8886.00  10876.00  10611.00  
     Insurance85.00  85.00  108.00  102.00  70.00  
     Printing and stationery          
     Professional and legal fees516.00  368.00  337.00  267.00  244.00  
     Traveling and conveyance309.00  281.00  274.00  249.00  174.00  
     Other Administration888.00  733.00  816.00  729.00  589.00  
Selling and Distribution Expenses          
     Advertisement & Sales Promotion          
     Sales Commissions & Incentives          
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses0.00  0.00  0.00  0.00  0.00  
Miscellaneous Expenses1414.00  1034.00  1049.00  2516.00  2778.00  
     Bad debts /advances written off          
     Provision for doubtful debts201.00      341.00  646.00  
     Losson disposal of fixed assets(net)      16.00  52.00  
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses1213.00  1034.00  1049.00  2159.00  2080.00  
Less: Expenses Capitalised          
Total Expenditure69424.00  66697.00  64297.00  64670.00  59178.00  
Operating Profit (Excl OI)53660.00  49986.00  43970.00  38050.00  35343.00  
Other Income7438.00  5278.00  4518.00  3379.00  1450.00  
     Interest Received2397.00  137.00  1068.00  2015.00  1140.00  
     Dividend Received  479.00  896.00  132.00    
     Profit on sale of Fixed Assets1179.00  1863.00  1522.00  251.00    
     Profits on sale of Investments3029.00  1523.00  117.00  753.00  145.00  
     Provision Written Back  55.00  31.00      
     Foreign Exchange Gains          
     Others833.00  1221.00  884.00  228.00  165.00  
Operating Profit61098.00  55264.00  48488.00  41429.00  36793.00  
Interest2198.00  2902.00  3997.00  3945.00  4073.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan          
     Intereston Fixed deposits          
     Bank Charges etc6.00  6.00  13.00  10.00  14.00  
     Other Interest2192.00  2896.00  3984.00  3935.00  4059.00  
PBDT58900.00  52362.00  44491.00  37484.00  32720.00  
Depreciation22693.00  21847.00  21259.00  22199.00  21438.00  
Profit Before Taxation & Exceptional Items36207.00  30515.00  23232.00  15285.00  11282.00  
Exceptional Income / Expenses      22.00    
Profit Before Tax36207.00  30515.00  23232.00  15307.00  11282.00  
Provision for Tax12387.00  10591.00  8053.00  5282.00  3791.00  
     Current Income Tax12385.00  9592.00  7009.00  4778.00  3051.00  
     Deferred Tax2.00  999.00  1044.00  579.00  1379.00  
     Other taxes4.00  1998.00  2088.00  1083.00  2119.00  
Profit After Tax23820.00  19924.00  15179.00  10025.00  7491.00  
Extra items          
Minority Interest          
Share of Associate          
Other Consolidated Items          
Consolidated Net Profit23820.00  19924.00  15179.00  10025.00  7491.00  
Adjustments to PAT          
Profit Balance B/F15305.00  23371.00  11944.00  17891.00  10409.00  
Appropriations39125.00  43295.00  27123.00  27916.00  17900.00  
     General Reserves      3248.00    
     Proposed Equity Dividend5707.00  12309.00  8313.00  5666.00    
     Corporate dividend tax3097.00  6867.00  1413.00  2701.00    
     Other Appropriation  305.00  -5974.00    9.00  
Equity Dividend %30.00  110.00  44.00  55.00    
Earnings Per Share13.00  11.00  8.00  5.00  13.00  
Adjusted EPS13.00  11.00  8.00  5.00  4.00  
 
Terms & Conditions Copyright ©ATLAS All rights reserved. Designed || Developed & Content Powered By Accord Fintech Pvt.Ltd.

Important Links : SEBI | NSE | BSE | RBI | CDSL | NSDL | Investor Grievance| Policy
SEBI REG. NO. NSE : CASH INB230956935; FO INF230956935; CURRENCY INE230956935 | BSE : CASH INB010956937; FO INF010956937
PMS : INP000000530 | AMFI : ARN0770 | CDSL : IN-DP-CDSL-465-2008