(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 1231.00 | 724.20 | 631.50 | 1098.10 | 411.80 |
Revenue from property development | 919.10 | 676.40 | 589.40 | 1047.70 | 245.50 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 311.90 | 47.80 | 42.10 | 50.40 | 166.30 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 1231.00 | 724.20 | 631.50 | 1098.10 | 411.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 0.10 | -0.90 | 0.70 | 0.40 | -0.40 |
Cost of Construction and Development | 162.30 | 24.90 | 19.20 | 23.70 | 27.50 |
Opening Raw Materials | 7.10 | 5.90 | 6.80 | 10.00 | 6.00 |
Cost of Land & Construction Materials | 31.40 | 26.00 | 18.30 | 20.60 | 31.50 |
Closing Stock | 12.50 | 7.10 | 5.90 | 6.80 | 10.00 |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 136.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3.30 | 2.30 | 1.30 | 18.00 | 2.30 |
Electricity & Power | 3.30 | 2.30 | 1.30 | 18.00 | 2.30 |
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 | 31.60 | 35.70 | 77.20 | 45.40 | 23.10 |
Salaries, Wages & Bonus | 29.90 | 20.40 | 18.60 | 35.30 | 20.20 |
Contributions to EPF & Pension Funds | 0.40 | 0.30 | 0.40 | 0.60 | 0.80 |
Workmen and Staff Welfare Expenses | 0.30 | 0.30 | 0.10 | 0.20 | 0.20 |
Other Employees Cost | 1.00 | 14.70 | 58.20 | 9.30 | 2.00 |
Operating Expenses | 360.00 | 196.00 | 165.90 | 554.60 | 114.70 |
Sub-contracted / Out sourced services | 335.30 | 188.30 | 159.00 | | |
Processing Charges | 1.20 | 1.30 | 1.30 | 1.60 | 1.60 |
Repairs and Maintenance | 23.60 | 6.40 | 5.70 | 26.60 | 56.90 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 526.40 | 56.20 |
General and Administration Expenses | 161.70 | 106.00 | 42.40 | 100.60 | 71.10 |
Rent , Rates & Taxes | 46.30 | 66.40 | 4.10 | 8.60 | 5.00 |
Insurance | 2.60 | 1.40 | 1.00 | 0.80 | 0.40 |
Printing and stationery | 0.40 | 0.40 | 0.20 | 2.50 | 0.50 |
Professional and legal fees | 64.70 | 19.00 | 21.30 | 26.80 | 47.90 |
Other Administration | 47.70 | 18.80 | 16.00 | 62.00 | 17.30 |
Selling and Distribution Expenses | 10.00 | 8.00 | 8.50 | 3.70 | 1.40 |
Advertisement & Sales Promotion | 0.20 | 0.20 | 0.20 | 0.50 | 0.30 |
Sales Commissions & Incentives | 8.90 | 6.70 | 7.50 | 2.40 | |
Freight and Forwarding | 0.80 | 0.80 | 0.80 | 0.70 | 1.10 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.10 | 0.30 | 0.00 | 0.10 | 0.00 |
Miscellaneous Expenses | 49.00 | 4.20 | 12.50 | 17.50 | 108.20 |
Bad debts /advances written off | | | | 0.00 | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 0.30 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 49.00 | 4.20 | 12.50 | 17.30 | 108.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 778.00 | 376.30 | 327.90 | 764.00 | 348.10 |
Operating Profit (Excl OI) | 453.00 | 347.90 | 303.70 | 334.10 | 63.70 |
Other Income | 300.90 | 12729.70 | 33.00 | 40.80 | 1195.90 |
Interest Received | 29.80 | 20.70 | 32.50 | 37.50 | 4.30 |
Dividend Received | 38.90 | 0.50 | 0.20 | 0.30 | 0.00 |
Profit on sale of Fixed Assets | 0.10 | | | | |
Profits on sale of Investments | 147.80 | 11771.90 | 0.20 | 0.30 | 1190.70 |
Provision Written Back | | | | 2.50 | 0.10 |
Foreign Exchange Gains | 14.30 | 0.10 | 0.10 | 0.10 | 0.20 |
Others | 70.00 | 936.60 | 0.10 | 0.10 | 0.50 |
Operating Profit | 753.80 | 13077.50 | 336.70 | 374.90 | 1259.60 |
Interest | 46.00 | 227.00 | 245.80 | 286.70 | 259.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 28.40 | 176.10 | 193.50 | 173.00 | 55.00 |
Intereston Fixed deposits | | | 31.30 | 62.30 | 73.20 |
Bank Charges etc | 0.20 | 10.90 | 2.20 | 4.60 | 10.80 |
Other Interest | 17.40 | 40.00 | 18.70 | 46.80 | 120.70 |
PBDT | 707.90 | 12850.50 | 90.90 | 88.20 | 1000.00 |
Depreciation | 49.00 | 48.60 | 41.40 | 24.60 | 9.10 |
Profit Before Taxation & Exceptional Items | 658.80 | 12801.90 | 49.50 | 63.60 | 990.90 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 659.90 | 12719.90 | 175.50 | 63.60 | 990.90 |
Provision for Tax | 180.50 | 2152.70 | -22.00 | 24.50 | 161.90 |
Current Income Tax | 111.00 | 1844.70 | | 18.50 | 160.00 |
Deferred Tax | 64.00 | 311.20 | -4.20 | 45.60 | -0.10 |
Other taxes | 5.60 | -3.20 | -22.00 | -39.60 | 2.10 |
Profit After Tax | 479.40 | 10567.20 | 197.40 | 39.10 | 829.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | 100.60 | 170.20 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 479.40 | 10567.20 | 197.40 | 139.70 | 999.20 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 10091.80 | -546.30 | -784.80 | -924.50 | -1235.80 |
Appropriations | 10571.20 | 10020.80 | -587.40 | -784.80 | -236.60 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 10571.20 | 10020.80 | -587.40 | -784.80 | -236.60 |
Equity Dividend % | 23.00 | | | | |
Earnings Per Share | 3.00 | 62.00 | 1.00 | 1.00 | 6.00 |
Adjusted EPS | 3.00 | 62.00 | 1.00 | 1.00 | 6.00 |