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.) 87.19
NSE Code INFRATEL
Dividend Yield % 4.19
Market Cap(Rs. in millions) 705718.03
P/E 26.87
EPS 14.20
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013
INCOME :          
Gross Sales60847.00  55583.00  116683.00  108267.00  102720.00  
     Sales          
     Job Work/ Contract Receipts          
     Processing Charges / Service Income60847.00  55583.00  116683.00  108267.00  102720.00  
     Revenue from property development          
     Other Operational Income0.00  0.00  0.00  0.00  0.00  
Less: Excise Duty          
Net Sales60847.00  55583.00  116683.00  108267.00  102720.00  
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 Cost21143.00  19901.00  41950.00  40620.00  38016.00  
     Electricity & Power21143.00  19901.00  41950.00  40620.00  38016.00  
     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 Cost2746.00  2578.00  3997.00  3670.00  3341.00  
     Salaries, Wages & Bonus2454.00  2249.00  3443.00  3226.00  2892.00  
     Contributions to EPF & Pension Funds79.00  73.00  115.00  107.00  98.00  
     Workmen and Staff Welfare Expenses108.00  98.00  161.00  138.00  133.00  
     Other Employees Cost105.00  158.00  278.00  199.00  218.00  
Other Manufacturing Expenses4084.00  3920.00  9071.00  8811.00  8823.00  
     Sub-contracted / Out sourced services          
     Processing Charges          
     Repairs and Maintenance4084.00  3920.00  9071.00  8811.00  8823.00  
     Packing Material Consumed          
     Other Mfg Exp0.00  0.00  0.00  0.00  0.00  
General and Administration Expenses4120.00  3733.00  10646.00  10147.00  11974.00  
     Rent , Rates & Taxes3184.00  2798.00  9460.00  8886.00  10876.00  
     Insurance50.00  57.00  85.00  108.00  102.00  
     Printing and stationery          
     Professional and legal fees418.00  394.00  368.00  337.00  267.00  
     Traveling and conveyance148.00  151.00  281.00  274.00  249.00  
     Other Administration468.00  484.00  733.00  816.00  729.00  
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 Expenses7971.00  1257.00  1034.00  1049.00  2516.00  
     Bad debts /advances written off          
     Provision for doubtful debts36.00  106.00      341.00  
     Losson disposal of fixed assets(net)        16.00  
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments7460.00  682.00        
     Other Miscellaneous Expenses475.00  469.00  1034.00  1049.00  2159.00  
Less: Expenses Capitalised          
Total Expenditure40064.00  31389.00  66697.00  64297.00  64670.00  
Operating Profit (Excl OI)20783.00  24194.00  49986.00  43970.00  38050.00  
Other Income15115.00  6408.00  5278.00  4518.00  3379.00  
     Interest Received1783.00  2300.00  137.00  1068.00  2015.00  
     Dividend Received    479.00  896.00  132.00  
     Profit on sale of Fixed Assets581.00  651.00  1863.00  1522.00  251.00  
     Profits on sale of Investments12673.00  2997.00  1523.00  117.00  753.00  
     Provision Written Back8.00  7.00  55.00  31.00    
     Foreign Exchange Gains          
     Others70.00  453.00  1221.00  884.00  228.00  
Operating Profit35898.00  30602.00  55264.00  48488.00  41429.00  
Interest394.00  330.00  2902.00  3997.00  3945.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan          
     Intereston Fixed deposits          
     Bank Charges etc9.00  6.00  6.00  13.00  10.00  
     Other Interest385.00  324.00  2896.00  3984.00  3935.00  
PBDT35504.00  30272.00  52362.00  44491.00  37484.00  
Depreciation11657.00  11550.00  21847.00  21259.00  22199.00  
Profit Before Taxation & Exceptional Items23847.00  18722.00  30515.00  23232.00  15285.00  
Exceptional Income / Expenses        22.00  
Profit Before Tax23847.00  18722.00  30515.00  23232.00  15307.00  
Provision for Tax8327.00  7317.00  10591.00  8053.00  5282.00  
     Current Income Tax8594.00  6351.00  9592.00  7009.00  4778.00  
     Deferred Tax-267.00  966.00  999.00  1044.00  579.00  
     Other taxes-534.00  1932.00  1998.00  2088.00  1083.00  
Profit After Tax15520.00  11405.00  19924.00  15179.00  10025.00  
Extra items          
Minority Interest          
Share of Associate11950.00  11069.00        
Other Consolidated Items          
Consolidated Net Profit27470.00  22474.00  19924.00  15179.00  10025.00  
Adjustments to PAT          
Profit Balance B/F19561.00  13409.00  23371.00  11944.00  17891.00  
Appropriations47031.00  35883.00  43295.00  27123.00  27916.00  
     General Reserves        3248.00  
     Proposed Equity Dividend5545.00  12316.00  12309.00  8313.00  5666.00  
     Corporate dividend tax  2509.00  6867.00  1413.00  2701.00  
     Other Appropriation1163.00  1497.00  305.00  -5974.00    
Equity Dividend %160.00  30.00  110.00  44.00  55.00  
Earnings Per Share15.00  12.00  11.00  8.00  5.00  
Adjusted EPS15.00  12.00  11.00  8.00  5.00  
 
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