Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

Christ University

Christ University

Profit & Loss

Company Name: Bharat Petroleum Corporation Ltd.

Year End Y202103 Y202003 Y201903 Y201803 Y201703 Y201603 Y201503 Y201403 Y201303
No of Mon 12 12 12 12 12 12 12 12 12
Gross Sales 301865 327580.8 337622.5 277270.5 242047.8 217894.8 253254.9 271051.8 250649.3
Less: Excis 69319.86 43197.83 40347.48 40849.13 39837.25 29490.13 15167.96 10976.82 10533.51
Net Sales 232545.1 284383 297275.1 236421.4 202210.6 188404.6 238086.9 260075 240115.8
EXPENDITURE :
Increase/D -3633.57 -456.62 -1703.06 320.6 -5577.61 834.31 5244.64 -1860.83 -1508.37
Raw Mater 198954.4 256393.6 266393.3 206930.2 181930.8 161835.4 211476.1 240095.3 223309.1
Power & Fu 2331.58 2764.43 2178.63 1756.16 1309.36 1562.32 1736.12 1196.89 904.92
Employee 4477.17 3691.45 3664.18 3437.44 3429.46 2757.81 2085.6 2896.35 2768.87
Other Manu 8214.16 8722.05 8520.67 7436.92 6786.42 6469.47 6154.07 5706.93 4839.16
General an 4555.21 4432.76 5021.59 4373.07 1906.95 1851.02 1703.94 1689.13 1751.07
Selling and 0 0 0 0 0 0 0 0 0
Miscellane 522.9 2381.47 1235.5 450.08 1690.6 2069.64 1371.76 2250.54 2108.13
Less: Pre-o 0 0 0 0 0 0 0 0 0
Total Expe 215421.9 277929.1 285310.8 224704.5 191476 177380 229772.2 251974.3 234172.9
PBIDT (Excl 17123.24 6453.86 11964.26 11716.96 10734.59 11024.63 8314.67 8100.68 5942.88
Other Inc 4351.84 3266.76 2983.6 3055.26 2695.39 1776.17 2199.96 1454.2 1844.15
Operating P21475.08 9720.62 14947.86 14772.22 13429.98 12800.8 10514.63 9554.88 7787.03
Interest 1328.36 2181.86 1318.96 833.25 495.87 565.16 583.1 1359.08 1825.24
PBDT 20146.72 7538.76 13628.9 13938.97 12934.11 12235.64 9931.53 8195.8 5961.79
Depreciati 3978.05 3786.89 3189.28 2653 1891.32 1844.6 2516.02 2246.82 1926.1
Profit Befo 16168.67 3751.87 10439.62 11285.97 11042.79 10391.04 7415.51 5948.98 4035.69
Exceptiona 6448.91 -1080.83 0 0 0 0 0 0 0
Profit Befo 22617.58 2671.04 10439.62 11285.97 11042.79 10391.04 7415.51 5948.98 4035.69
Provision f 3575.91 -12.15 3307.6 3309.67 3003.49 3334.68 2331 1888.1 1392.79
PAT 19041.67 2683.19 7132.02 7976.3 8039.3 7056.36 5084.51 4060.88 2642.9
Extra items 0 0 0 0 0 0 0 0 0
Appropriat 20506.06 7680.5 12159.37 11050.86 9461.76 9335.91 5584.51 4560.88 3142.9
Dividend(% 790 165 190 210 325 310 225 170 110
EPS 90.98 13.64 36.26 40.55 61.31 107.63 70.32 56.16 36.55
Adjusted E 90.98 13.64 36.26 40.55 40.87 35.88 23.44 18.72 12.18

Christ University
Y201203
12
222500.5
10527.5
211973

-840.95
197722.1
716.08
2261.07
4171.9
1586.77
0
2547.69
0
208164.7
3808.29
1760.34
5568.63
1799.59
3769.04
1884.87
1884.17
0
1884.17
572.9
1311.27
0
1811.27
110
36.27
6.04

You might also like