CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

PRISM JOHNSON LTD.

NSE : PRSMJOHNSNBSE : 500338ISIN CODE : INE010A01011Industry : Cement & Construction MaterialsHouse : Raheja Rajan
BSE135.1510.2 (+8.16 %)
PREV CLOSE ( ) 124.95
OPEN PRICE ( ) 125.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 15722
TODAY'S LOW / HIGH ( )125.00 138.80
52 WK LOW / HIGH ( )108 185
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
78850.00
78720.00
77290.00
66180.00
59140.00
     Sales
77080.00
76540.00
74470.00
63370.00
57520.00
     Job Work/ Contract Receipts
     Processing Charges / Service Income
780.00
1230.00
1380.00
1110.00
750.00
     Revenue from property development
     Other Operational Income
990.00
950.00
1440.00
1690.00
870.00
Less: Excise Duty
Net Sales
73100.00
74270.00
73610.00
63060.00
55870.00
EXPENDITURE :
Increase/Decrease in Stock
-350.00
-70.00
0.00
-950.00
1870.00
Raw Material Consumed
23650.00
25070.00
24020.00
21670.00
17000.00
     Opening Raw Materials
1800.00
1680.00
1760.00
1530.00
1720.00
     Purchases Raw Materials
18120.00
18890.00
18890.00
17780.00
13730.00
     Closing Raw Materials
1550.00
1800.00
1680.00
1760.00
1530.00
     Other Direct Purchases / Brought in cost
5290.00
6290.00
5050.00
4120.00
3070.00
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
13150.00
14840.00
16640.00
11780.00
9170.00
     Electricity & Power
13150.00
14840.00
16640.00
11780.00
9170.00
     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
6660.00
6200.00
6260.00
6150.00
5500.00
     Salaries, Wages & Bonus
5990.00
5580.00
5620.00
5510.00
4930.00
     Contributions to EPF & Pension Funds
400.00
370.00
380.00
400.00
400.00
     Workmen and Staff Welfare Expenses
270.00
250.00
260.00
240.00
170.00
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
11900.00
8620.00
4540.00
3800.00
3330.00
     Sub-contracted / Out sourced services
2300.00
1310.00
870.00
350.00
440.00
     Processing Charges
     Repairs and Maintenance
2350.00
2250.00
500.00
470.00
360.00
     Packing Material Consumed
     Other Mfg Exp
7250.00
5060.00
3160.00
2970.00
2540.00
General and Administration Expenses
2770.00
3130.00
3060.00
2300.00
1650.00
     Rent , Rates & Taxes
530.00
480.00
500.00
460.00
370.00
     Insurance
260.00
270.00
930.00
850.00
630.00
     Printing and stationery
     Professional and legal fees
1140.00
1560.00
890.00
540.00
320.00
     Traveling and conveyance
730.00
700.00
620.00
430.00
320.00
     Other Administration
840.00
820.00
740.00
440.00
330.00
Selling and Distribution Expenses
10580.00
11230.00
14060.00
12010.00
10090.00
     Advertisement & Sales Promotion
1260.00
1320.00
1680.00
1280.00
1000.00
     Sales Commissions & Incentives
640.00
490.00
910.00
810.00
690.00
     Freight and Forwarding
8680.00
9410.00
8170.00
6640.00
6590.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
3300.00
3280.00
1820.00
Miscellaneous Expenses
1270.00
1950.00
1320.00
1520.00
980.00
     Bad debts /advances written off
60.00
810.00
70.00
670.00
160.00
     Provision for doubtful debts
80.00
     Losson disposal of fixed assets(net)
20.00
10.00
     Losson foreign exchange fluctuations
160.00
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
1210.00
1140.00
1060.00
850.00
730.00
Less: Expenses Capitalised
Total Expenditure
69640.00
70960.00
69900.00
58290.00
49600.00
Operating Profit (Excl OI)
3470.00
3310.00
3700.00
4780.00
6270.00
Other Income
2060.00
2010.00
360.00
930.00
390.00
     Interest Received
1030.00
180.00
170.00
170.00
150.00
     Dividend Received
60.00
70.00
40.00
40.00
40.00
     Profit on sale of Fixed Assets
40.00
20.00
40.00
0.00
     Profits on sale of Investments
0.00
0.00
50.00
     Provision Written Back
60.00
740.00
120.00
620.00
70.00
     Foreign Exchange Gains
0.00
30.00
     Others
880.00
1000.00
30.00
30.00
80.00
Operating Profit
5530.00
5320.00
4060.00
5710.00
6670.00
Interest
2300.00
2010.00
1970.00
1930.00
2170.00
     InterestonDebenture / Bonds
     Interest on Term Loan
1100.00
1040.00
1170.00
1360.00
1570.00
     Intereston Fixed deposits
170.00
150.00
140.00
140.00
140.00
     Bank Charges etc
170.00
180.00
190.00
150.00
140.00
     Other Interest
860.00
630.00
460.00
280.00
320.00
PBDT
3230.00
3310.00
2090.00
3780.00
4500.00
Depreciation
4830.00
4140.00
3900.00
3100.00
2930.00
Profit Before Taxation & Exceptional Items
-1600.00
-830.00
-1810.00
680.00
1570.00
Exceptional Income / Expenses
1460.00
2430.00
-70.00
90.00
-50.00
Profit Before Tax
50.00
1740.00
-1780.00
840.00
1570.00
Provision for Tax
-410.00
120.00
-200.00
400.00
160.00
     Current Income Tax
90.00
310.00
40.00
40.00
100.00
     Deferred Tax
30.00
80.00
-190.00
380.00
60.00
     Other taxes
-530.00
-260.00
-40.00
-10.00
0.00
Profit After Tax
450.00
1620.00
-1580.00
440.00
1400.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
350.00
190.00
550.00
480.00
310.00
Share of Associate
Other Consolidated Items
Consolidated Net Profit
800.00
1810.00
-1030.00
920.00
1710.00
Adjustments to PAT
Profit Balance B/F
8650.00
6970.00
8040.00
7150.00
5470.00
Appropriations
9450.00
8780.00
7010.00
8070.00
7190.00
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-10.00
50.00
40.00
30.00
40.00
Equity Dividend %
Earnings Per Share
2.00
4.00
-2.00
2.00
3.00
Adjusted EPS
2.00
4.00
-2.00
2.00
3.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool EPFO EXTRACT OF FORM 5A
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data September 2025 Broking Complaints Data September 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES

© Badjate Group 2018

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