Profit & Loss

MAGELLANIC CLOUD LTD.

NSE : NABSE : 538891ISIN CODE : INE613C01018Industry : IT - SoftwareHouse : Private
BSE476.20-5.85 (-1.21 %)
PREV CLOSE ( ) 482.05
OPEN PRICE ( ) 482.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 107606
TODAY'S LOW / HIGH ( )475.70 486.00
52 WK LOW / HIGH ( ) 177.2667
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Operating Income
4274.69
2526.78
2119.41
1736.81
2029.58
     Software Services & Operating Revenues
4274.69
2524.57
2116.91
1736.81
2029.58
     Job Work/ Contract Receipts
     Sale of Equipments & licenses
     Processing Charges / ServiceIncome
     Other Operational Income
0.00
2.21
2.50
0.00
0.00
Less: Excise Duty
Operating Income (Net)
4274.69
2526.78
2119.41
1736.81
2029.58
EXPENDITURE :
Stock Adjustments
-21.25
-9.37
-2.75
Raw Material Consumed
     Opening Raw Materials
     Purchases Raw Materials
     Closing Raw Materials
     Other Direct Purchases / Brought in cost
     Others raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
2.66
0.13
0.37
2.70
1.71
     Electricity & Power
2.66
0.13
0.37
2.70
1.71
     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
244.46
1576.36
1468.19
1385.95
1757.41
     Salaries, Wages & Bonus
227.07
1568.59
1464.90
1379.86
1696.20
     Contributions to EPF & Pension Funds
8.03
2.37
3.07
3.19
3.07
     Wheeling & Transmission Charges recoverable
3.72
1.80
0.23
2.89
58.14
     Other Employees Cost
5.65
3.60
0.00
0.00
0.00
Cost of Software developments
1735.49
235.57
412.88
131.25
52.45
     Software Purchase
206.60
235.57
121.67
     Technical sub-contractors
     Training Expenses
     Software License cost
     Other software development expenses
1528.90
0.00
291.21
131.25
52.45
Operating Expenses
534.40
12.41
4.02
     Repairs and Maintenance
1.08
     Travel Expenses
     Overseas Group Health Insurance
     Visa & Other Charges
     Post contract support services
     Packing Material Consumed
     Other Operating Expenses
533.33
12.41
4.02
0.00
0.00
General and Administration Expenses
638.93
524.07
159.67
71.34
77.99
     Rates & Taxes
11.28
2.62
6.56
0.45
2.60
     Insurance
28.88
27.57
17.94
8.24
4.55
     Printing and stationery
2.20
0.49
0.31
0.28
0.13
     Professional and legal fees
313.49
431.27
62.26
5.17
7.32
     Other Administration
235.74
36.44
24.76
35.11
31.22
Selling and Marketing Expenses
15.44
9.72
14.39
0.03
0.16
     Advertisement & Sales Promotion
2.64
9.72
14.39
0.03
0.16
     Commission, Brokerage & Discounts
12.79
     Freight outwards
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
39.65
105.93
47.35
46.34
43.69
     Bad debts /advances written off
0.77
2.53
5.95
     Provision for doubtful debts
5.98
28.82
     Losson disposal of fixed assets(net)
0.19
     Losson foreign exchange fluctuations
13.48
1.20
0.70
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
20.19
75.91
45.68
43.81
37.74
Less: Expenses Capitalised
Total Expenditure
3189.79
2454.82
2104.12
1637.61
1933.40
Operating Profit (Excl OI)
1084.90
71.96
15.29
99.20
96.19
Other Income
191.00
300.97
21.39
13.99
7.56
     Interest Received
8.47
7.57
8.82
7.87
7.38
     Dividend Received
0.01
     Profit on sale of Fixed Assets
0.71
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
0.17
     Others
182.53
293.40
12.57
5.41
0.01
Operating Profit
1275.91
372.93
36.68
113.19
103.74
Interest
123.37
17.77
10.23
13.42
5.19
     InterestonDebenture / Bonds
     Intereston Term Loan
     Intereston Fixed deposits
     Bank Charges etc
4.58
1.20
1.57
1.58
0.92
     Other Interest
118.79
16.58
8.66
11.85
4.28
PBDT
1152.54
355.15
26.45
99.77
98.55
Depreciation
214.73
27.11
14.34
13.64
3.90
Profit Before Taxation & Exceptional Items
937.81
328.04
12.11
86.13
94.64
Exceptional Income / Expenses
Profit Before Tax
937.81
328.04
12.11
86.13
94.64
Provision for Tax
196.78
33.46
-5.72
20.71
16.06
     Current Income Tax
191.28
13.80
6.74
20.41
28.42
     Deferred Tax
5.43
-4.50
-12.95
0.27
-0.02
     Other taxes
0.07
24.16
0.49
0.02
-12.34
Profit After Tax
741.03
294.59
17.83
65.42
78.59
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-2.21
-5.90
Share of Associate
Other Consolidated Items
Consolidated Net Profit
738.82
294.59
17.83
59.53
78.59
Adjustments to PAT
Profit Balance B/F
407.03
165.46
183.36
138.51
59.92
Appropriations
1145.85
460.05
201.19
198.04
138.51
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
1145.85
460.05
201.19
198.04
138.51
Equity Dividend %
1.50
5.00
5.00
5.00
5.00
Earnings Per Share
6.32
11.71
0.71
2.37
3.12
Adjusted EPS
6.32
2.93
0.18
0.59
0.78

© 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.