CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

KEYSTONE REALTORS LTD

NSE : RUSTOMJEEBSE : 543669ISIN CODE : INE263M01029Industry : Construction - Real EstateHouse : Private
BSE527.60-7.25 (-1.36 %)
PREV CLOSE ( ) 534.85
OPEN PRICE ( ) 523.95
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 781
TODAY'S LOW / HIGH ( )520.00 530.35
52 WK LOW / HIGH ( )484 700
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Operating Income
20041.00
22222.50
6856.60
12693.70
8487.00
     Revenue from property development
     Sale of Development Rights
     Development Charges
     Income From Investment in Properties
     Other Operational Income
20041.00
22222.50
6856.60
12693.70
8487.00
Less: Excise Duty
Operating Income (Net)
20041.00
22222.50
6856.60
12693.70
8487.00
EXPENDITURE :
Increase/Decrease in Stock
-1504.90
7939.80
-3133.00
-674.50
1167.00
Cost of Construction and Development
7223.00
2656.60
3679.80
6903.60
3808.00
     Opening Raw Materials
121.60
110.70
108.30
107.70
186.00
     Cost of Land & Construction Materials
1153.60
1152.10
1292.40
625.00
296.00
     Closing Stock
119.60
121.60
110.70
108.30
108.00
     Cost of Constructed property Sold
1162.00
     Development Rights
     Other Construction Expenses
6067.40
1515.40
2389.80
6279.20
2273.00
Power & Fuel Cost
20.50
27.00
     Electricity & Power
20.50
27.00
     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
2153.70
1516.30
455.60
283.70
271.00
     Salaries, Wages & Bonus
1867.50
1345.10
784.80
542.60
530.00
     Contributions to EPF & Pension Funds
60.30
38.10
20.20
14.20
19.00
     Workmen and Staff Welfare Expenses
51.60
30.30
36.60
17.90
20.00
     Other Employees Cost
174.30
102.80
-386.00
-291.00
-298.00
Operating Expenses
7315.90
6893.90
3831.10
3248.70
741.00
     Sub-contracted / Out sourced services
247.60
177.40
48.20
55.00
     Processing Charges
3080.70
3858.10
1789.60
843.00
597.00
     Repairs and Maintenance
16.00
     Packing Material Consumed
     Other Manufacturing expenses
3987.60
2858.40
2041.50
2357.50
74.00
General and Administration Expenses
764.30
501.00
448.40
914.90
1142.00
     Rent , Rates & Taxes
55.20
127.00
233.50
488.90
549.00
     Insurance
8.70
3.00
     Printing and stationery
118.90
95.50
28.30
17.10
9.00
     Professional and legal fees
432.00
192.90
115.80
237.30
458.00
     Other Administration
158.20
85.60
70.80
162.90
124.00
Selling and Distribution Expenses
890.00
696.10
376.60
301.30
231.00
     Advertisement & Sales Promotion
607.70
440.30
273.90
161.20
98.00
     Sales Commissions & Incentives
282.30
255.80
102.70
140.10
133.00
     Freight and Forwarding
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
323.80
259.40
214.90
-101.80
-40.00
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
14.20
27.40
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
14.90
55.20
     Other Miscellaneous Expenses
309.60
217.10
159.70
-101.80
-40.00
Less: Expenses Capitalised
Total Expenditure
17165.80
20463.10
5873.40
10896.40
7348.00
Operating Profit (Excl OI)
2875.20
1759.40
983.20
1797.30
1139.00
Other Income
1173.40
533.80
447.60
336.00
3285.00
     Interest Received
610.90
357.50
228.80
141.80
111.00
     Dividend Received
0.00
     Profit on sale of Fixed Assets
     Profits on sale of Investments
0.50
2810.00
     Provision Written Back
240.20
44.60
107.60
144.50
45.00
     Foreign Exchange Gains
1.00
     Others
322.30
131.70
111.20
49.20
317.00
Operating Profit
4048.60
2293.20
1430.80
2133.30
4425.00
Interest
1232.20
1059.30
359.60
233.40
1397.00
     InterestonDebenture / Bonds
     Interest on Term Loan
2624.00
     Intereston Fixed deposits
     Bank Charges etc
49.30
44.30
93.80
40.10
28.00
     Other Interest
1182.90
1015.00
265.80
193.30
-1254.00
PBDT
2816.40
1233.90
1071.20
1899.90
3028.00
Depreciation
137.30
78.60
46.40
34.60
15.00
Profit Before Taxation & Exceptional Items
2679.10
1155.30
1024.80
1865.30
3012.00
Exceptional Income / Expenses
Profit Before Tax
2569.80
1444.60
1077.20
1843.80
3012.00
Provision for Tax
688.50
334.30
282.20
485.50
577.00
     Current Income Tax
484.50
276.60
304.30
483.70
79.00
     Deferred Tax
187.50
57.70
-22.10
1.80
496.00
     Other taxes
16.50
0.00
0.00
0.00
2.00
Profit After Tax
1881.30
1110.30
795.00
1358.30
2435.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-161.70
11.80
24.50
37.90
787.00
Share of Associate
-117.00
Other Consolidated Items
Consolidated Net Profit
1719.60
1122.10
819.50
1396.20
3105.00
Adjustments to PAT
Profit Balance B/F
6186.10
5016.00
4619.70
3283.50
-771.00
Appropriations
7905.70
6138.10
5439.20
4679.70
2334.00
     General Reserve
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
7905.70
6138.10
5439.20
4679.70
2334.00
Equity Dividend %
15.00
Earnings Per Share
14.00
10.00
7.00
14.00
31.00
Adjusted EPS
14.00
10.00
7.00
14.00
31.00

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.