COMPANY PROFILE

Profit & Loss

BODHI TREE MULTIMEDIA LTD. SHARE PRICE [LIVE]

NSE : BTMLBSE : 543767ISIN CODE : INE0EEJ01023Industry : TV Broadcasting & Software ProductionHouse : Private

BSE12.110.1 (+0.83 %)

PREV CLOSE ( ) 12.01

OPEN PRICE ( ) 11.77

BID PRICE (QTY) 0.00 (0)

OFFER PRICE (QTY) 0.00 (0)

VOLUME 142482

TODAY'S LOW / HIGH ( )11.46 12.37

52 WK LOW / HIGH ( )10.35 23.5

NSE11.56-0.55 (-4.54 %)

PREV CLOSE( ) 12.11

OPEN PRICE ( ) 11.95

BID PRICE (QTY) 0.00 (0)

OFFER PRICE (QTY) 11.56 (1887)

VOLUME 712214

TODAY'S LOW / HIGH( ) 11.50 12.19

52 WK LOW / HIGH ( )10.3 22.19

(Rs.in Million)

Particulars

Mar 2023

Mar 2022

Mar 2021

Mar 2020

INCOME :

Operating Income

426.12

590.85

356.87

267.13

Broadcasting Revenue

426.12

590.85

356.87

267.13

Advertising Revenue

License income

Subscription income

Income from content / Event Shows/ Films

Other Operational Income

0.00

Less: Excise Duty

Operating Income (Net)

426.12

590.85

356.87

267.13

EXPENDITURE :

Increase/Decrease in Stock

-36.05

-25.73

20.62

-53.60

Raw Material Consumed

Opening Raw Materials

Purchases Raw Materials

Closing Raw Materials

Other Direct Purchases / Brought in cost

Other raw material cost

0.00

Power & Fuel Cost

0.17

0.12

0.11

0.25

Electricity & Power

0.17

0.12

0.11

0.25

Oil, Fuel & Natural gas

0.00

Coals etc

0.00

Other power & fuel

0.00

Employee Cost

3.37

3.69

3.22

1.17

Salaries, Wages & Bonus

3.04

2.95

2.57

1.13

Contributions to EPF & Pension Funds

Workmen and Staff Welfare Expenses

0.33

0.75

0.66

0.04

Other Employees Cost

0.00

Production Expenses

386.93

555.90

278.26

268.32

Sub-contracted / Out sourced services

Processing Charges

Program Production Expenses

300.36

345.65

178.90

145.79

Telecasting Expenses

Programs and Films rights

Repairs and Maintenance

19.36

20.31

10.66

Packing Material Consumed

Other Production expenses

67.21

189.95

88.69

122.53

General and Administration Expenses

15.70

16.61

15.38

13.00

Rent , Rates & Taxes

0.08

1.46

1.39

2.44

Insurance

0.90

1.04

1.90

0.64

Printing and stationery

0.05

0.04

0.05

0.02

Professional and legal fees

3.89

5.69

4.25

4.33

Other Administration

10.79

8.38

7.80

5.57

Selling and Distribution Expenses

1.09

0.09

0.25

0.17

Advertisement & Sales Promotion

1.09

0.09

0.25

0.17

Sales Commissions & Incentives

Freight and Forwarding

Handling and Clearing Charges

0.00

Other Selling Expenses

0.00

Miscellaneous Expenses

3.34

12.15

6.86

5.41

Bad debts /advances written off

Provision for doubtful debts

Losson disposal of fixed assets(net)

Losson foreign exchange fluctuations

Losson sale of non-trade current investments

Other Miscellaneous Expenses

3.34

12.15

6.86

5.41

Less: Expenses Capitalised

Total Expenditure

374.54

562.84

324.71

234.74

Operating Profit (Excl OI)

51.58

28.01

32.16

32.40

Other Income

2.10

3.00

2.95

7.52

Interest Received

0.49

0.31

0.24

Dividend Received

Profit on sale of Fixed Assets

0.13

Profits on sale of Investments

Provision Written Back

1.48

2.98

2.64

3.93

Foreign Exchange Gains

Others

0.00

0.02

0.00

3.35

Operating Profit

53.68

31.00

35.11

39.92

Interest

6.18

2.32

2.16

2.56

InterestonDebenture / Bonds

Interest on Term Loan

5.28

1.90

1.97

1.89

Intereston Fixed deposits

Bank Charges etc

Other Interest

0.90

0.41

0.19

0.67

PBDT

47.50

28.69

32.95

37.35

Depreciation

1.95

0.11

0.14

0.15

Profit Before Taxation & Exceptional Items

45.55

28.58

32.81

37.20

Exceptional Income / Expenses

Profit Before Tax

45.55

28.58

32.80

37.20

Provision for Tax

12.98

-1.02

7.88

1.29

Current Income Tax

7.46

5.94

5.31

6.45

Deferred Tax

-0.03

1.42

2.57

-5.16

Other taxes

5.54

-8.39

0.00

Profit After Tax

32.57

29.60

24.92

35.91

Extra items

0.00

Minority Interest

Share of Associate

-0.01

Other Consolidated Items

Consolidated Net Profit

32.56

29.60

24.92

35.91

Adjustments to PAT

Profit Balance B/F

23.11

-2.36

-26.03

-61.94

Appropriations

55.67

27.24

-1.11

-26.03

General Reserve

Proposed Equity Dividend

Corporate dividend tax

0.07

Other Appropriation

55.67

27.24

-1.19

-26.03

Equity Dividend %

5.00

10.00

Earnings Per Share

3.00

24.00

20.00

138.00

Adjusted EPS

0.00

3.00

ATTENTION INVESTORS
KYC
CDSL

Prevent Unauthorized Transactions in your demat and trading account --> Update your Mobile Number/Email id with your Depository Participant and Stock Broker. Receive alerts on your Registered Mobile for all debit and other important transactions in your demat/trading account directly from CDSL and Stock Exchanges on the same day.........issued in the interest of investors...

1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w.e.f. September 1, 2020.

2. Update your Mobile Number & Email Id with your Stock Broker/ Depository Participant and receive OTP directly from Depository on your Email Id and/ or Mobile Number to create pledge.

3. Pay 20% upfront margin of the transaction value to trade in cash market segment.

4. Investors may please refer to the Exchange's Frequently Asked Questions (FAQs) issued by NSE vide. Circular No. NSE/INSP/45191 dated: July 31, 2020 and NSE/INSP/45534 and BSE vide Notice No. 20200731-7, dated: July 31, 2020 and 20200831- 45 dated: August 31, 2020 and dated: August 31, 2020 and other guidelines issued from time to time in this regard.

5. Check your Securities/ MF/ Bonds in the Consolidated Account Statement issued by NSDL/ CDSL every month.

6. Risk disclosures RISK DISCLOSURES ON DERIVATIVES:

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost

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 !!!

"As per the directives of CDSL and esteemed Exchanges, it has been made mandatory for every client to furnish their latest KYC details viz. Valid Mobile No., Email- Id & Income range on or before 31.05.2021 else your Account will be marked as Non Compliant and will be Freezed till the compliance of such requirement."

"No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorize your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account."

"KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary."

Dear Investor if you wish to revoke your un-executed eDis mandate, please mail us with ISIN and quantity on dp@indiratrade.com by today EOD."