Profit Loss Account | Blue Star Ltd. | R Wadiwala Securities Pvt Ltd

BLUE STAR LTD.

NSE : BLUESTARCOBSE : 500067ISIN CODE : INE472A01039Industry : Air ConditionersHouse : Private
BSE1797.3551.95 (+2.98 %)
PREV CLOSE (Rs.) 1745.40
OPEN PRICE (Rs.) 1745.40
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 9187
TODAY'S LOW / HIGH (Rs.)1745.40 1805.00
52 WK LOW / HIGH (Rs.)1521.2 2419.95
NSE1796.7050.5 (+2.89 %)
PREV CLOSE( Rs. ) 1746.20
OPEN PRICE (Rs.) 1747.00
BID PRICE (QTY) 1796.70 (36)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 201435
TODAY'S LOW / HIGH(Rs.) 1747.00 1804.90
52 WK LOW / HIGH (Rs.)1521 2417

Profit & Loss

Select year
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
119676.50
96853.60
79773.20
60640.80
42635.90
     Sales
79790.20
63761.20
54028.80
38953.70
27708.90
     Job Work/ Contract Receipts
30387.70
24499.10
18261.80
15386.00
5006.10
     Processing Charges / Service Income
8349.00
7496.20
6694.20
5655.60
9635.40
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
1149.60
1097.10
788.40
645.50
285.50
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
119676.50
96853.60
79773.20
60640.80
42635.90
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-2812.90
837.10
-1853.30
-509.40
308.10
Raw Material Consumed
62563.10
47521.20
42891.70
33957.50
22237.20
     Opening Raw Materials
4993.60
4586.20
3906.80
1886.20
1436.40
     Purchases Raw Materials
52105.90
36310.60
31394.60
24941.70
13886.10
     Closing Raw Materials
8654.70
4993.60
4586.20
3906.80
1886.20
     Other Direct Purchases / Brought in cost
14118.30
11618.00
12176.50
11036.40
8800.90
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
292.40
232.00
275.00
175.40
138.50
     Electricity & Power
292.40
232.00
275.00
175.40
138.50
     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
9188.70
7494.80
5914.40
5085.50
3818.10
     Salaries, Wages & Bonus
8165.40
6709.20
5275.10
4608.00
3395.10
     Contributions to EPF & Pension Funds
255.80
223.80
182.50
155.50
134.80
     Workmen and Staff Welfare Expenses
663.50
509.40
410.80
283.00
236.10
     Other Employees Cost
104.00
52.40
46.00
39.00
52.10
Other Manufacturing Expenses
32417.30
26465.80
21420.70
14292.80
10478.20
     Sub-contracted / Out sourced services
4775.60
4325.20
4091.10
3361.70
2871.30
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
775.50
534.60
390.40
265.20
203.90
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
26866.20
21606.00
16939.20
10665.90
7403.00
General and Administration Expenses
3229.90
2565.80
2075.40
1443.90
994.80
     Rent , Rates & Taxes
941.40
800.10
617.10
498.40
367.20
     Insurance
125.60
70.10
63.00
52.80
50.60
     Printing and stationery
47.70
49.40
46.80
26.10
19.70
     Professional and legal fees
1205.70
858.70
751.10
594.40
376.60
     Traveling and conveyance
863.00
748.40
557.70
259.00
164.30
     Other Administration
46.50
39.10
39.70
13.20
16.40
Selling and Distribution Expenses
4800.70
3680.20
2861.10
2048.10
1676.90
     Advertisement & Sales Promotion
1789.30
1549.80
1176.90
824.20
696.40
     Sales Commissions & Incentives
610.00
411.20
267.80
183.40
168.60
     Freight and Forwarding
1634.50
1303.60
1073.10
844.30
676.40
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
766.90
415.60
343.30
196.20
135.50
Miscellaneous Expenses
1422.50
1407.30
1260.40
682.30
586.00
     Bad debts /advances written off
199.70
35.10
22.80
NA
1.00
     Provision for doubtful debts
407.90
560.80
634.80
258.60
341.80
     Losson disposal of fixed assets(net)
45.50
36.70
69.50
6.50
NA
     Losson foreign exchange fluctuations
118.30
37.40
51.40
49.40
41.80
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
651.10
737.30
481.90
367.80
201.40
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
111101.70
90204.20
74845.40
57176.10
40237.80
Operating Profit (Excl OI)
8574.80
6649.40
4927.80
3464.70
2398.10
Other Income
934.40
474.20
308.70
357.20
623.50
     Interest Received
150.20
75.00
55.80
142.70
102.20
     Dividend Received
NA
NA
NA
NA
NA
     Profit on sale of Fixed Assets
NA
NA
NA
NA
NA
     Profits on sale of Investments
NA
NA
NA
NA
329.50
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
784.20
399.20
252.90
214.50
191.80
Operating Profit
9509.20
7123.60
5236.50
3821.90
3021.60
Interest
488.00
580.80
547.00
464.00
647.20
     InterestonDebenture / Bonds
NA
23.30
168.40
283.90
NA
     Interest on Term Loan
220.60
360.40
214.60
48.10
NA
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
89.50
69.50
77.20
61.30
45.80
     Other Interest
177.90
127.60
86.80
70.70
601.40
PBDT
9021.20
6542.80
4689.50
3357.90
2374.40
Depreciation
1283.70
976.10
847.80
859.80
922.90
Profit Before Taxation & Exceptional Items
7737.50
5566.70
3841.70
2498.10
1451.50
Exceptional Income / Expenses
125.10
NA
1708.10
NA
NA
Profit Before Tax
7849.30
5571.60
5553.80
2509.00
1477.50
Provision for Tax
1936.50
1428.50
1546.90
829.00
470.90
     Current Income Tax
1888.70
1348.90
1350.30
629.80
277.50
     Deferred Tax
47.80
79.60
196.60
199.20
193.40
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
5912.80
4143.10
4006.90
1680.00
1006.60
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-0.40
6.40
-2.30
-2.90
-3.10
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
5912.40
4149.50
4004.60
1677.10
1003.50
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
11846.30
8870.90
5830.60
4634.60
3631.10
Appropriations
17758.70
13020.40
9835.20
6311.70
4634.60
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
1454.80
1174.10
964.30
385.30
NA
Equity Dividend %
450.00
350.00
600.00
500.00
200.00
Earnings Per Share
28.76
20.18
41.58
17.42
10.42
Adjusted EPS
28.76
20.18
20.79
8.71
5.21