Keystone Realtor

26
Strong Sell
  • Market Cap: Small Cap
  • Industry: Realty
  • ISIN: INE263M01029
  • NSEID: RUSTOMJEE
  • BSEID: 543669
INR
544.35
8.1 (1.51%)
BSENSE

Dec 05

BSE+NSE Vol: 24.99 k

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
No of Months
12
12
12
Operating Income
2,222.00
685.00
1,269.00
Less :Inter divisional transfers
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
Net Sales
2,222.00
685.00
1,269.00
Expenditure (Ex Depriciation)
Stock Adjustments
793.00
-313.00
-67.00
Raw Materials Consumed
120.00
129.00
62.00
Power & Fuel Cost
0.00
0.00
2.00
Employee Cost
97.00
45.00
28.00
Operating Expenses
958.00
624.00
993.00
General and Administration Expenses
-1.00
-1.00
-1.00
Selling and Distribution Expenses
69.00
37.00
30.00
Cost of Software developments
0.00
0.00
0.00
Miscellaneous Expenses
48.00
36.00
11.00
Expenses Capitalised
0.00
0.00
0.00
Total Expenditure
2,112.00
581.00
1,089.00
Operating Profit (PBDIT) excl Other Income
109.00
103.00
179.00
Other Income
53.00
39.00
33.00
Operating Profit (PBDIT)
162.00
143.00
213.00
Interest
40.00
35.00
23.00
Profit before Depriciation and Tax
122.00
107.00
189.00
Depreciation
7.00
4.00
3.00
Profit Before Taxation & Exceptional Items
115.00
102.00
186.00
Exceptional Income / Expenses
0.00
0.00
0.00
Profit Before Tax
144.00
107.00
184.00
Provision for Tax
33.00
28.00
48.00
Profit After Tax
82.00
74.00
137.00
Extraordinary Items
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
Profit Balance B/F
501.00
461.00
328.00
Profit Available for appropriations
613.00
543.00
467.00
Appropriations
613.00
543.00
467.00
Equity Dividend (%)
0.00%
0.00%
0.00%
Earnings Per Share
9.85
7.67
13.96
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is -45.51% vs 208.01% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is -146.27% vs -41.70% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is 37.23% vs 233.76% in Mar 2024

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2025 is -16.19% vs 2.08% in Mar 2024

Compare Profit and Loss Results of Keystone Realtor
Markets Mojo
Figures in Cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
2,222.00
1,133.00
1,089.00
96.12%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
2,222.00
1,133.00
1,089.00
96.12%
Expenditure (Ex Depriciation)
Stock Adjustments
793.00
574.00
219.00
38.15%
Raw Materials Consumed
120.00
0.00
120.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
97.00
89.00
8.00
8.99%
Operating Expenses
958.00
400.00
558.00
139.50%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
69.00
13.00
56.00
430.77%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
48.00
47.00
1.00
2.13%
Expenses Capitalised
0.00
-25.00
25.00
100.00%
Total Expenditure
2,112.00
1,252.00
860.00
68.69%
Operating Profit (PBDIT) excl Other Income
109.00
-119.00
228.00
191.60%
Other Income
53.00
70.00
-17.00
-24.29%
Operating Profit (PBDIT)
162.00
-48.00
210.00
437.50%
Interest
40.00
92.00
-52.00
-56.52%
Profit before Depriciation and Tax
122.00
-141.00
263.00
186.52%
Depreciation
7.00
53.00
-46.00
-86.79%
Profit Before Taxation & Exceptional Items
115.00
-194.00
309.00
159.28%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
144.00
-190.00
334.00
175.79%
Provision for Tax
33.00
-72.00
105.00
145.83%
Profit After Tax
82.00
-122.00
204.00
167.21%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
501.00
-125.00
626.00
500.80%
Profit Available for appropriations
613.00
-251.00
864.00
344.22%
Appropriations
613.00
-251.00
864.00
344.22%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
9.85
-2.33
12.18
522.75%
Profit And Loss - Net Sales
Net Sales 550.63 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -45.51% vs 208.01% in Mar 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) -20.75 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -146.27% vs -41.70% in Mar 2024

Profit And Loss - Interest
Interest 43.42 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 37.23% vs 233.76% in Mar 2024

Profit And Loss - Profit After Tax
Profit After Tax 93.45 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -16.19% vs 2.08% in Mar 2024