(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 362.00 | 355.60 | 318.80 | 359.00 | 308.50 |
Sale of Shares / Units | | | | | |
Interest income | 178.10 | 64.80 | 110.80 | 21.30 | 34.80 |
Portfolio management services | | | | | |
Dividend income | | | | | |
Brokerages & commissions | 0.00 | 21.00 | 19.70 | 20.80 | 19.80 |
Processing fees and other charges | | | | | |
Other Operating Income | 183.90 | 269.70 | 188.40 | 316.90 | 253.90 |
Operating Income (Net) | 362.00 | 355.60 | 318.80 | 359.00 | 308.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Employee Cost | 166.30 | 162.80 | 158.00 | 138.00 | 116.90 |
Salaries, Wages & Bonus | 158.30 | 153.90 | 148.70 | 130.20 | 109.20 |
Contributions to EPF & Pension Funds | 3.30 | 4.60 | 4.40 | 3.70 | 2.80 |
Workmen and Staff Welfare Expenses | 1.20 | 1.20 | 1.50 | 0.90 | 0.90 |
Other Employees Cost | 3.50 | 3.20 | 3.40 | 3.20 | 3.90 |
Operating & Establishment Expenses | 8.50 | 9.70 | 13.10 | 9.20 | 7.60 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | | | | | |
Rent , Rates & Taxes | 2.90 | 3.60 | 5.80 | 3.40 | 1.90 |
Repairs and Maintenance | | | | | |
Insurance | | | | | |
Electricity & Power | 0.60 | 0.60 | 0.40 | 0.30 | 0.30 |
Other Operating Expenses | 5.10 | 5.50 | 6.80 | 5.50 | 5.40 |
Administrations & Other Expenses | 46.50 | 56.30 | 20.40 | 32.00 | 30.60 |
Printing and stationery | | | | | |
Professional and legal fees | 27.00 | 5.20 | 5.90 | 12.50 | 19.80 |
Advertisement & Sales Promotion | 4.50 | 7.70 | 6.40 | 4.90 | 2.40 |
Other General Expenses | 15.00 | 43.40 | 8.00 | 14.60 | 8.50 |
Provisions and Contingencies | 23.50 | 15.40 | 21.00 | 26.60 | 36.00 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | 10.70 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | 0.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 23.50 | 15.40 | 21.00 | 26.60 | 24.60 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 244.80 | 244.20 | 212.50 | 205.80 | 191.10 |
Operating Profit (Excl OI) | 117.20 | 111.40 | 106.30 | 153.10 | 117.40 |
Other Income | 105.10 | 54.60 | 4.70 | 4.50 | 7.20 |
Other Interest Income | 104.30 | 54.30 | 4.30 | 4.20 | 6.50 |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | | | | 0.10 |
Income from investments | 0.00 | 0.00 | 0.20 | 0.20 | |
Provision Written Back | | | | | 0.40 |
Others | 0.80 | 0.20 | 0.20 | 0.10 | 0.20 |
Operating Profit | 222.30 | 166.00 | 110.90 | 157.60 | 124.60 |
Interest | 132.00 | 106.50 | 65.50 | 96.90 | 84.90 |
Loans | 117.40 | 91.90 | 59.90 | 92.80 | 81.40 |
Deposits | | | | | |
Bonds / Debentures | 0.00 | | | | |
Other Interest | 14.60 | 14.60 | 5.60 | 4.10 | 3.50 |
Depreciation | 10.60 | 10.60 | 9.50 | 10.80 | 11.70 |
Profit Before Taxation & Exceptional Items | 79.70 | 48.90 | 35.90 | 49.90 | 28.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 106.80 | 66.60 | 35.90 | 49.90 | 28.00 |
Provision for Tax | 27.90 | 25.90 | 15.40 | 12.60 | 19.20 |
Current Income Tax | 19.40 | 16.10 | 4.10 | 7.90 | 8.40 |
Deferred Tax | 3.50 | 5.30 | 10.10 | 6.70 | 3.60 |
Other taxes | 5.00 | 4.50 | 1.20 | -1.90 | 7.10 |
Profit After Tax | 78.90 | 40.70 | 20.60 | 37.30 | 8.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 78.90 | 40.70 | 20.60 | 37.30 | 8.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 553.00 | 512.30 | 491.80 | 454.40 | 445.60 |
Appropriations | 631.90 | 553.00 | 512.30 | 491.80 | 454.40 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 631.90 | 553.00 | 512.30 | 491.80 | 454.40 |
Equity Dividend % | | | | | |
Earnings Per Share | 6.00 | 3.00 | 2.00 | 3.00 | 1.00 |
Adjusted EPS | 6.00 | 3.00 | 2.00 | 3.00 | 1.00 |