Profit & Loss

B&A LTD.

NSE : NABSE : 508136ISIN CODE : INE489D01011Industry : Tea/CoffeeHouse : Private
BSE444.05-2.15 (-0.48 %)
PREV CLOSE ( ) 446.20
OPEN PRICE ( ) 440.00
BID PRICE (QTY) 444.05 (1)
OFFER PRICE (QTY) 449.95 (5)
VOLUME 579
TODAY'S LOW / HIGH ( )440.00 469.10
52 WK LOW / HIGH ( ) 216.7514
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
2922.26
2903.80
2477.07
2070.19
1910.38
     Sales
2912.59
2896.75
2470.84
2065.45
1906.05
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
9.67
7.05
6.23
4.73
4.33
Less: Excise Duty
Net Sales
2922.26
2903.80
2477.07
2070.19
1910.38
EXPENDITURE :
Increase/Decrease in Stock
-17.92
-1.39
-21.49
29.22
-21.87
Raw Material Consumed
1313.54
1245.77
1053.19
783.86
748.67
     Opening Raw Materials
180.21
165.70
121.10
170.11
133.19
     Purchases Raw Materials
953.68
881.67
648.50
422.17
517.77
     Closing Raw Materials
238.90
180.21
165.70
121.10
170.11
     Other Direct Purchases / Brought in cost
418.55
378.61
449.30
312.67
267.82
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
145.11
111.56
111.41
124.12
93.85
     Electricity & Power
145.11
111.56
111.41
124.12
93.85
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
826.94
741.72
660.02
645.65
604.74
     Salaries, Wages & Bonus
672.63
604.41
531.73
515.82
481.45
     Contributions to EPF & Pension Funds
60.53
54.46
47.79
48.01
43.21
     Workmen and Staff Welfare Expenses
93.78
82.85
80.51
81.82
80.07
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
205.32
172.51
163.74
149.45
141.21
     Sub-contracted / Out sourced services
     Processing Charges
5.73
7.13
5.80
2.14
2.70
     Repairs and Maintenance
34.75
32.82
37.35
27.38
29.31
     Packing Material Consumed
     Other Mfg Exp
164.85
132.56
120.59
119.94
109.20
General and Administration Expenses
75.64
60.51
67.43
52.68
52.97
     Rent , Rates & Taxes
10.45
9.50
13.46
9.93
14.44
     Insurance
11.54
11.38
9.75
8.27
8.30
     Printing and stationery
     Professional and legal fees
28.38
21.19
27.92
17.07
11.30
     Traveling and conveyance
19.94
14.68
12.33
14.20
15.72
     Other Administration
5.33
3.75
3.97
3.20
3.21
Selling and Distribution Expenses
106.26
107.80
99.96
91.87
78.11
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
     Freight and Forwarding
106.26
107.80
99.96
91.87
78.11
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
36.51
33.27
26.01
25.53
27.51
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
0.00
0.49
0.14
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
36.51
33.27
26.00
25.04
27.37
Less: Expenses Capitalised
Total Expenditure
2691.40
2471.75
2160.26
1902.38
1725.19
Operating Profit (Excl OI)
230.86
432.06
316.80
167.81
185.19
Other Income
27.03
15.31
21.76
11.13
9.08
     Interest Received
5.96
4.04
1.85
3.68
2.13
     Dividend Received
     Profit on sale of Fixed Assets
0.10
0.04
     Profits on sale of Investments
     Provision Written Back
3.16
1.26
13.32
1.81
1.31
     Foreign Exchange Gains
4.34
2.71
     Others
13.47
7.25
6.59
5.63
5.64
Operating Profit
257.89
447.37
338.56
178.93
194.27
Interest
37.39
41.55
48.29
55.39
59.08
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
37.39
41.55
48.29
55.39
59.08
PBDT
220.50
405.82
290.28
123.54
135.19
Depreciation
51.91
45.12
45.33
46.17
48.37
Profit Before Taxation & Exceptional Items
168.60
360.70
244.95
77.37
86.82
Exceptional Income / Expenses
36.58
Profit Before Tax
205.18
360.70
244.95
77.37
86.82
Provision for Tax
67.31
93.71
72.35
15.49
22.90
     Current Income Tax
48.10
88.10
68.30
27.10
21.80
     Deferred Tax
15.43
0.12
4.05
-11.61
1.10
     Other taxes
3.78
5.49
0.00
0.00
0.00
Profit After Tax
137.87
266.99
172.60
61.88
63.91
Extra items
0.00
0.00
0.00
0.05
0.00
Minority Interest
-23.89
-25.85
-29.80
-21.34
-13.60
Share of Associate
Other Consolidated Items
0.21
-0.20
0.34
Consolidated Net Profit
114.18
240.93
143.14
40.59
50.31
Adjustments to PAT
-0.09
Profit Balance B/F
969.15
736.59
588.86
553.55
522.24
Appropriations
1083.33
977.52
732.00
594.14
572.46
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
37.07
8.37
-4.59
5.28
18.90
Equity Dividend %
5.00
20.00
10.00
10.00
Earnings Per Share
36.83
77.72
46.18
13.08
16.23
Adjusted EPS
36.83
77.72
46.18
13.08
16.23

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.