(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 7701.10 | 7648.60 | 8455.30 | 11174.60 | 8116.80 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 7701.10 | 7648.60 | 8455.30 | 11174.60 | 8116.80 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 7701.10 | 7648.60 | 8455.30 | 11174.60 | 8116.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 8250.80 | 3627.70 | 2669.80 | 5566.10 | -20381.50 |
Cost of Construction and Development | 800.30 | 1606.10 | 2948.30 | 2082.90 | 25431.80 |
Opening Raw Materials | 251.00 | 306.60 | 224.80 | 235.40 | 189.90 |
Cost of Land & Construction Materials | 218.50 | 952.10 | 698.90 | 774.70 | 934.10 |
Closing Stock | 227.10 | 251.00 | 306.60 | 224.80 | 235.40 |
Cost of Constructed property Sold | | | | | |
Development Rights | -41.00 | 691.00 | 422.00 | 152.20 | 392.80 |
Other Construction Expenses | 517.00 | 1289.30 | 2753.10 | 1449.80 | 24936.10 |
Power & Fuel Cost | 522.40 | 418.30 | 464.40 | 524.40 | 463.30 |
Electricity & Power | 522.40 | 418.30 | 464.40 | 524.40 | 463.30 |
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 | 179.40 | 164.70 | 155.60 | 226.50 | 258.00 |
Salaries, Wages & Bonus | 161.60 | 148.30 | 136.50 | 200.50 | 230.80 |
Contributions to EPF & Pension Funds | 12.70 | 11.20 | 12.20 | 17.70 | 18.60 |
Workmen and Staff Welfare Expenses | 5.10 | 5.20 | 6.90 | 8.30 | 8.60 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 136.80 | 128.30 | 92.30 | 105.40 | 129.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 136.80 | 128.30 | 92.30 | 105.40 | 129.40 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 257.30 | 251.00 | 301.60 | 514.90 | 320.20 |
Rent , Rates & Taxes | 9.70 | 23.00 | 15.70 | 161.10 | 24.70 |
Insurance | 2.00 | 2.60 | 1.70 | 6.00 | 5.50 |
Printing and stationery | 2.20 | 2.30 | 2.20 | 3.30 | 4.70 |
Professional and legal fees | 71.60 | 57.30 | 53.40 | 92.10 | 86.90 |
Other Administration | 171.90 | 165.80 | 228.70 | 252.40 | 198.40 |
Selling and Distribution Expenses | 1782.00 | 1309.40 | 1107.40 | 209.50 | 58.30 |
Advertisement & Sales Promotion | 2.00 | 1.30 | 8.00 | 33.00 | 6.90 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 1780.00 | 1308.10 | 1099.40 | 176.40 | 51.40 |
Miscellaneous Expenses | 545.20 | 408.40 | 699.80 | 2175.70 | 1317.40 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 46.20 | | 39.30 | 163.70 | |
Losson disposal of fixed assets(net) | 6.50 | | 8.90 | 3.80 | 64.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | 105.10 | | | | |
Other Miscellaneous Expenses | 387.50 | 408.40 | 651.60 | 2008.20 | 1253.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 12474.10 | 7913.80 | 8439.30 | 11405.50 | 7597.00 |
Operating Profit (Excl OI) | -4773.10 | -265.30 | 16.10 | -230.90 | 519.80 |
Other Income | 916.30 | 425.60 | 737.00 | 277.90 | 427.10 |
Interest Received | 15.70 | 13.40 | 46.00 | 65.80 | 33.30 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 12.70 | | 42.10 | | 243.50 |
Profits on sale of Investments | | | | 70.30 | 0.70 |
Provision Written Back | 488.80 | 301.90 | 357.30 | 75.40 | 100.80 |
Foreign Exchange Gains | | | | | |
Others | 399.00 | 110.30 | 291.70 | 66.50 | 48.80 |
Operating Profit | -3856.80 | 160.30 | 753.00 | 47.00 | 946.90 |
Interest | 284.10 | 1065.30 | 1404.90 | 1611.70 | 1785.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 128.70 | 751.50 | 868.00 | 1009.30 | 1103.30 |
Intereston Fixed deposits | 105.40 | 112.30 | 117.00 | 123.30 | 138.00 |
Bank Charges etc | | 6.00 | 0.60 | 7.10 | 20.30 |
Other Interest | 50.00 | 195.50 | 419.30 | 472.00 | 523.50 |
PBDT | -4140.90 | -905.00 | -651.80 | -1564.60 | -838.20 |
Depreciation | 294.40 | 246.70 | 233.60 | 259.20 | 228.20 |
Profit Before Taxation & Exceptional Items | -4435.30 | -1151.70 | -885.40 | -1823.80 | -1066.40 |
Exceptional Income / Expenses | -14.80 | | | -710.60 | -218.40 |
Profit Before Tax | -4450.10 | -1151.70 | -886.30 | -2534.40 | -1284.80 |
Provision for Tax | -219.50 | -96.40 | -227.80 | 75.20 | 84.90 |
Current Income Tax | | | 0.10 | 0.00 | 9.20 |
Deferred Tax | -47.70 | -96.50 | -228.10 | 62.50 | -9.60 |
Other taxes | -219.50 | -96.40 | 0.20 | 12.70 | 85.40 |
Profit After Tax | -4230.60 | -1055.40 | -658.50 | -2609.60 | -1369.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -2.90 | 236.90 | 52.20 | 199.50 | 235.70 |
Share of Associate | | | | -1.90 | -32.50 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -4233.40 | -818.50 | -606.30 | -2412.00 | -1166.50 |
Adjustments to PAT | | | -0.50 | | |
Profit Balance B/F | -16495.10 | -15678.00 | -15045.50 | -13376.70 | -12133.60 |
Appropriations | -20728.60 | -16496.50 | -15652.30 | -15788.70 | -13300.20 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -20728.60 | -16496.50 | -15652.30 | -15788.70 | -13300.20 |
Equity Dividend % | | | | | |
Earnings Per Share | -27.00 | -5.00 | -4.00 | -15.00 | -7.00 |
Adjusted EPS | -27.00 | -5.00 | -4.00 | -15.00 | -7.00 |