(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | | 3.90 | 20.00 | 98.70 | 165.00 |
Sales | | | 20.00 | 82.40 | 134.50 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | 1.80 | 27.30 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 3.90 | 0.00 | 14.50 | 3.20 |
Less: Excise Duty | | | | 0.00 | 1.70 |
Net Sales | | 3.90 | 20.00 | 98.70 | 163.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | 10.00 | 63.40 | 390.10 | 326.00 |
Raw Material Consumed | | | 24.90 | 21.10 | 80.80 |
Opening Raw Materials | | | 22.90 | 128.40 | 155.70 |
Purchases Raw Materials | | | 2.00 | -84.50 | 53.50 |
Closing Raw Materials | | | | 22.90 | 128.40 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | | 3.80 | 5.60 | 9.40 | 15.00 |
Electricity & Power | | 3.80 | 5.60 | 9.40 | 15.00 |
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 | | | 72.50 | 190.20 | 236.20 |
Salaries, Wages & Bonus | | | 60.00 | 162.10 | 202.20 |
Contributions to EPF & Pension Funds | | | 8.20 | 11.00 | 10.70 |
Workmen and Staff Welfare Expenses | | | 0.10 | 6.50 | 8.10 |
Other Employees Cost | 0.00 | 0.00 | 4.20 | 10.70 | 15.20 |
Other Manufacturing Expenses | 0.00 | 0.00 | 2.10 | 9.80 | 10.50 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 0.00 | 0.00 | 0.70 | 1.00 | 3.30 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 1.40 | 8.70 | 7.30 |
General and Administration Expenses | 19.40 | 27.20 | 25.20 | 77.30 | 75.50 |
Rent , Rates & Taxes | 4.60 | 4.60 | 4.20 | 10.70 | 4.70 |
Insurance | 0.30 | | 0.10 | 1.20 | 1.50 |
Printing and stationery | | | | | |
Professional and legal fees | 8.80 | 15.70 | 13.60 | 28.40 | 38.80 |
Traveling and conveyance | 0.70 | 1.00 | 1.60 | 2.90 | 7.60 |
Other Administration | 5.70 | 6.90 | 7.40 | 37.00 | 30.60 |
Selling and Distribution Expenses | | | | 3.40 | 4.10 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
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 | 3.40 | 4.10 |
Miscellaneous Expenses | 0.30 | 60.10 | 60.00 | 550.60 | 424.20 |
Bad debts /advances written off | | | 60.00 | 279.80 | 424.20 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 60.00 | | 270.90 | |
Losson foreign exchange fluctuations | 0.30 | 0.10 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 19.70 | 101.10 | 253.70 | 1251.80 | 1172.40 |
Operating Profit (Excl OI) | -19.70 | -97.20 | -233.70 | -1153.10 | -1009.10 |
Other Income | 3.50 | 4.50 | 53.80 | 299.70 | 287.50 |
Interest Received | 3.50 | 4.40 | 53.10 | 5.10 | 2.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | 0.30 | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | 0.30 | 293.10 | 284.60 |
Foreign Exchange Gains | | | 0.20 | 0.60 | 0.80 |
Others | 0.00 | 0.20 | 0.00 | 1.00 | 0.00 |
Operating Profit | -16.20 | -92.70 | -179.90 | -853.30 | -721.60 |
Interest | 18.00 | 19.10 | 415.90 | 556.70 | 649.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 407.10 | 535.40 | 588.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 7.60 | 0.30 | 0.60 |
Other Interest | 18.00 | 19.10 | 1.20 | 21.00 | 60.40 |
PBDT | -34.20 | -111.80 | -595.80 | -1410.00 | -1370.50 |
Depreciation | 102.30 | 134.20 | 187.80 | 210.80 | 292.40 |
Profit Before Taxation & Exceptional Items | -136.50 | -246.00 | -783.60 | -1620.90 | -1663.00 |
Exceptional Income / Expenses | | | -40.90 | 1408.70 | -293.00 |
Profit Before Tax | -136.50 | -246.00 | -824.40 | -212.20 | -1956.00 |
Provision for Tax | | -21.20 | 4.60 | 458.60 | 10.00 |
Current Income Tax | | | | | |
Deferred Tax | | | | 458.50 | |
Other taxes | 0.00 | -21.20 | 4.60 | 458.60 | 10.00 |
Profit After Tax | -136.50 | -224.80 | -829.00 | -670.80 | -1966.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -136.50 | -224.80 | -829.00 | -670.80 | -1966.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -5683.80 | -5459.00 | -4630.00 | -3959.30 | -1993.30 |
Appropriations | -5820.30 | -5683.80 | -5459.00 | -4630.00 | -3959.30 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | -4.00 | -7.00 | -27.00 | -22.00 | -65.00 |
Adjusted EPS | -4.00 | -7.00 | -27.00 | -22.00 | -65.00 |