(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 40.98 | 34.36 | 24.66 | 34.14 | 23.57 |
Sale of Shares / Units | | | | | |
Interest income | | | | | |
Portfolio management services | | | | | |
Dividend income | | | | | |
Brokerages & commissions | 38.82 | 32.34 | 22.87 | 32.07 | 21.93 |
Processing fees and other charges | 0.45 | 0.38 | 0.55 | 0.43 | 0.42 |
Other Operating Income | 1.71 | 1.65 | 1.24 | 1.65 | 1.22 |
Operating Income (Net) | 40.98 | 34.36 | 24.66 | 34.14 | 23.57 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Employee Cost | 15.98 | 16.99 | 13.54 | 14.07 | 10.36 |
Salaries, Wages & Bonus | 10.00 | 9.90 | 8.17 | 7.91 | 5.22 |
Contributions to EPF & Pension Funds | 1.04 | 1.04 | 1.04 | 1.06 | 1.08 |
Workmen and Staff Welfare Expenses | 0.30 | 0.26 | 0.25 | 0.24 | 0.13 |
Other Employees Cost | 4.64 | 5.79 | 4.07 | 4.87 | 3.93 |
Operating & Establishment Expenses | 6.27 | 4.81 | 4.06 | 5.31 | 3.49 |
Depository Charges | 1.14 | 0.90 | 0.79 | 1.02 | 0.72 |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | | | | | |
Rent , Rates & Taxes | 0.21 | 0.38 | 0.15 | 0.16 | 0.15 |
Repairs and Maintenance | 1.20 | 0.90 | 0.68 | 0.53 | 0.62 |
Insurance | 0.30 | 0.26 | 0.25 | 0.38 | 0.44 |
Electricity & Power | 0.34 | 0.28 | 0.25 | 0.28 | 0.21 |
Other Operating Expenses | 3.08 | 2.09 | 1.95 | 2.95 | 1.35 |
Administrations & Other Expenses | 6.54 | 5.67 | 5.67 | 6.52 | 5.46 |
Printing and stationery | 0.19 | 0.18 | 0.25 | 0.13 | 0.18 |
Professional and legal fees | 1.18 | 0.99 | 0.82 | 0.85 | 0.86 |
Advertisement & Sales Promotion | 1.97 | 1.39 | 1.39 | 1.51 | 1.08 |
Other General Expenses | 3.20 | 3.11 | 3.21 | 4.04 | 3.35 |
Provisions and Contingencies | 1.32 | 0.88 | 0.86 | 0.84 | 4.14 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | 0.02 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 0.11 | 3.50 |
Other Miscellaneous Expenses | 1.32 | 0.88 | 0.84 | 0.73 | 0.64 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 30.11 | 28.35 | 24.13 | 26.74 | 23.44 |
Operating Profit (Excl OI) | 10.87 | 6.01 | 0.53 | 7.40 | 0.13 |
Other Income | 30.92 | 17.51 | 11.60 | 12.76 | 12.61 |
Other Interest Income | 20.53 | 10.93 | 9.33 | 8.21 | 9.32 |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | | 0.02 | | |
Income from investments | 9.17 | 5.58 | 0.84 | 0.66 | 0.58 |
Provision Written Back | 0.00 | 0.00 | 0.19 | 1.19 | 0.07 |
Others | 1.22 | 0.99 | 1.22 | 2.70 | 2.65 |
Operating Profit | 41.79 | 23.52 | 12.13 | 20.16 | 12.74 |
Interest | 0.23 | 0.28 | 0.34 | 0.50 | 0.82 |
Loans | | | | | |
Deposits | | | | | |
Bonds / Debentures | | | | | |
Other Interest | 0.23 | 0.28 | 0.34 | 0.50 | 0.82 |
Depreciation | 1.06 | 1.03 | 1.01 | 1.27 | 0.94 |
Profit Before Taxation & Exceptional Items | 40.50 | 22.21 | 10.78 | 18.39 | 10.98 |
Exceptional Income / Expenses | -1.91 | -0.69 | -4.00 | | -6.09 |
Profit Before Tax | 38.59 | 21.52 | 6.78 | 18.39 | 4.89 |
Provision for Tax | 0.22 | 2.12 | 1.71 | 2.06 | 0.92 |
Current Income Tax | | 2.09 | 1.62 | 1.88 | 1.59 |
Deferred Tax | 0.01 | 0.04 | 0.09 | 0.12 | 0.02 |
Other taxes | 0.22 | 0.00 | 0.01 | 0.06 | -0.69 |
Profit After Tax | 38.37 | 19.40 | 5.07 | 16.33 | 3.97 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 38.37 | 19.40 | 5.07 | 16.33 | 3.97 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -9.61 | -29.01 | -38.07 | -54.41 | -62.38 |
Appropriations | 28.76 | -9.61 | -33.01 | -38.07 | -58.41 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 28.76 | -9.61 | -33.01 | -38.07 | -58.41 |
Equity Dividend % | | | | | |
Earnings Per Share | 1.00 | 1.00 | 0.00 | 1.00 | 0.00 |
Adjusted EPS | 1.00 | 1.00 | 0.00 | 1.00 | 0.00 |