down arrow

Keystone Realtor

26
Strong Sell
  • Market Cap: Mid Cap
  • Industry: Construction - Real Estate
  • ISIN: INE263M01029
  • NSEID: RUSTOMJEE
  • BSEID: 543669
INR
532.00
7.95 (1.52%)
BSENSE

Apr 11, 12:53 PM

BSE+NSE Vol: 17.19 k

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Rs cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
No of Months
12
12
12
Operating Income
2,222.00
685.00
1,269.00
Less :Inter divisional transfers
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
Net Sales
2,222.00
685.00
1,269.00
Expenditure (Ex Depriciation)
Stock Adjustments
793.00
-313.00
-67.00
Raw Materials Consumed
120.00
129.00
62.00
Power & Fuel Cost
0.00
0.00
2.00
Employee Cost
97.00
45.00
28.00
Operating Expenses
958.00
624.00
993.00
General and Administration Expenses
-1.00
-1.00
-1.00
Selling and Distribution Expenses
69.00
37.00
30.00
Cost of Software developments
0.00
0.00
0.00
Miscellaneous Expenses
48.00
36.00
11.00
Expenses Capitalised
0.00
0.00
0.00
Total Expenditure
2,112.00
581.00
1,089.00
Operating Profit (PBDIT) excl Other Income
109.00
103.00
179.00
Other Income
53.00
39.00
33.00
Operating Profit (PBDIT)
162.00
143.00
213.00
Interest
40.00
35.00
23.00
Profit before Depriciation and Tax
122.00
107.00
189.00
Depreciation
7.00
4.00
3.00
Profit Before Taxation & Exceptional Items
115.00
102.00
186.00
Exceptional Income / Expenses
0.00
0.00
0.00
Profit Before Tax
144.00
107.00
184.00
Provision for Tax
33.00
28.00
48.00
Profit After Tax
82.00
74.00
137.00
Extraordinary Items
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
Profit Balance B/F
501.00
461.00
328.00
Profit Available for appropriations
613.00
543.00
467.00
Appropriations
613.00
543.00
467.00
Equity Dividend (%)
0.00%
0.00%
0.00%
Earnings Per Share
9.85
7.67
13.96
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2024 is 224.10% vs -45.98% in Mar 2023

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2024 is 5.49% vs -42.22% in Mar 2023

stock-summary

Interest

YoY Growth in year ended Mar 2024 is 11.46% vs 54.07% in Mar 2023

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2024 is 10.56% vs -46.18% in Mar 2023

Compare Profit and Loss Results of Keystone Realtor
Markets Mojo
Figures in Rs cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
2,222.00
4,192.00
-1,970.00
-46.99%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
2,222.00
4,192.00
-1,970.00
-46.99%
Expenditure (Ex Depriciation)
Stock Adjustments
793.00
-3,507.00
4,300.00
122.61%
Raw Materials Consumed
120.00
0.00
120.00
0%
Power & Fuel Cost
0.00
1.00
-1.00
-100.00%
Employee Cost
97.00
77.00
20.00
25.97%
Operating Expenses
958.00
5,405.00
-4,447.00
-82.28%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
69.00
36.00
33.00
91.67%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
48.00
24.00
24.00
100.00%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
2,112.00
2,080.00
32.00
1.54%
Operating Profit (PBDIT) excl Other Income
109.00
2,111.00
-2,002.00
-94.84%
Other Income
53.00
100.00
-47.00
-47.00%
Operating Profit (PBDIT)
162.00
2,212.00
-2,050.00
-92.68%
Interest
40.00
169.00
-129.00
-76.33%
Profit before Depriciation and Tax
122.00
2,043.00
-1,921.00
-94.03%
Depreciation
7.00
39.00
-32.00
-82.05%
Profit Before Taxation & Exceptional Items
115.00
2,003.00
-1,888.00
-94.26%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
144.00
2,223.00
-2,079.00
-93.52%
Provision for Tax
33.00
319.00
-286.00
-89.66%
Profit After Tax
82.00
1,684.00
-1,602.00
-95.13%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
501.00
6,817.00
-6,316.00
-92.65%
Profit Available for appropriations
613.00
8,722.00
-8,109.00
-92.97%
Appropriations
613.00
8,722.00
-8,109.00
-92.97%
Equity Dividend (%)
0%
40%
-40.00
Earnings Per Share
9.85
52.38
-42.53
-81.20%
Profit And Loss - Net Sales
Net Sales 2,222.25 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 224.10% vs -45.98% in Mar 2023

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 109.54 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 5.49% vs -42.22% in Mar 2023

Profit And Loss - Interest
Interest 40.08 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 11.46% vs 54.07% in Mar 2023

Profit And Loss - Profit After Tax
Profit After Tax 82.10 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 10.56% vs -46.18% in Mar 2023