(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2017 |
INCOME : | | | | | |
Gross Sales | 45400.00 | 43780.00 | 21360.00 | 21730.00 | 27040.00 |
Sales | 43630.00 | 42460.00 | 20740.00 | 21150.00 | 26540.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 1780.00 | 1320.00 | 610.00 | 590.00 | 490.00 |
Less: Excise Duty | | | | | 2330.00 |
Net Sales | 40850.00 | 40380.00 | 20430.00 | 21080.00 | 24710.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1050.00 | -440.00 | -280.00 | -170.00 | 240.00 |
Raw Material Consumed | 33300.00 | 30110.00 | 14660.00 | 16210.00 | 19240.00 |
Opening Raw Materials | 3030.00 | 2140.00 | 590.00 | 220.00 | 950.00 |
Purchases Raw Materials | 30040.00 | 29500.00 | 14640.00 | 16560.00 | 18540.00 |
Closing Raw Materials | 2820.00 | 3030.00 | 930.00 | 590.00 | 250.00 |
Other Direct Purchases / Brought in cost | 3040.00 | 1500.00 | 360.00 | 10.00 | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3370.00 | 2220.00 | 1540.00 | 1810.00 | 2010.00 |
Electricity & Power | 3370.00 | 2220.00 | 1540.00 | 1810.00 | 2010.00 |
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 | 1140.00 | 1080.00 | 900.00 | 900.00 | 1050.00 |
Salaries, Wages & Bonus | 1040.00 | 990.00 | 820.00 | 810.00 | 950.00 |
Contributions to EPF & Pension Funds | 70.00 | 50.00 | 40.00 | 50.00 | 50.00 |
Workmen and Staff Welfare Expenses | 30.00 | 40.00 | 40.00 | 40.00 | 50.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 2020.00 | 2180.00 | 1390.00 | 1190.00 | 1080.00 |
Sub-contracted / Out sourced services | 280.00 | 240.00 | 180.00 | | |
Processing Charges | | | | | |
Repairs and Maintenance | 260.00 | 240.00 | 210.00 | 220.00 | 220.00 |
Packing Material Consumed | 840.00 | 1020.00 | 580.00 | 600.00 | 600.00 |
Other Mfg Exp | 650.00 | 680.00 | 420.00 | 370.00 | 270.00 |
General and Administration Expenses | 430.00 | 360.00 | 220.00 | 190.00 | 180.00 |
Rent , Rates & Taxes | 180.00 | 130.00 | 110.00 | 60.00 | 70.00 |
Insurance | 100.00 | 70.00 | 50.00 | 60.00 | 10.00 |
Printing and stationery | | | | | |
Professional and legal fees | 140.00 | 110.00 | 50.00 | 60.00 | 80.00 |
Traveling and conveyance | | | | | |
Other Administration | 10.00 | 50.00 | 10.00 | 10.00 | 10.00 |
Selling and Distribution Expenses | 1160.00 | 1810.00 | 790.00 | 740.00 | 1320.00 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 1090.00 | 1720.00 | 740.00 | 680.00 | 1120.00 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 70.00 | 90.00 | 50.00 | 70.00 | 200.00 |
Miscellaneous Expenses | 200.00 | 170.00 | 400.00 | 540.00 | 390.00 |
Bad debts /advances written off | | | 150.00 | 20.00 | |
Provision for doubtful debts | 20.00 | | | | 60.00 |
Losson disposal of fixed assets(net) | 20.00 | | 0.00 | 0.00 | 0.00 |
Losson foreign exchange fluctuations | 40.00 | | | 20.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 120.00 | 170.00 | 250.00 | 500.00 | 320.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 40570.00 | 37500.00 | 19600.00 | 21410.00 | 25490.00 |
Operating Profit (Excl OI) | 280.00 | 2880.00 | 830.00 | -340.00 | -780.00 |
Other Income | 380.00 | 240.00 | 320.00 | 320.00 | 1220.00 |
Interest Received | 110.00 | 30.00 | 20.00 | 10.00 | 40.00 |
Dividend Received | | | | | 0.00 |
Profit on sale of Fixed Assets | | 0.00 | | | |
Profits on sale of Investments | | | | | 270.00 |
Provision Written Back | 120.00 | 20.00 | 160.00 | 150.00 | |
Foreign Exchange Gains | | 20.00 | 10.00 | | 140.00 |
Others | 150.00 | 170.00 | 130.00 | 160.00 | 760.00 |
Operating Profit | 660.00 | 3130.00 | 1150.00 | -20.00 | 430.00 |
Interest | 600.00 | 620.00 | 660.00 | 920.00 | 930.00 |
InterestonDebenture / Bonds | | | | 140.00 | |
Interest on Term Loan | 140.00 | 260.00 | 330.00 | 330.00 | 0.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 100.00 | 130.00 | 60.00 | 110.00 | 360.00 |
Other Interest | 360.00 | 230.00 | 270.00 | 340.00 | 570.00 |
PBDT | 70.00 | 2510.00 | 490.00 | -940.00 | -500.00 |
Depreciation | 310.00 | 310.00 | 340.00 | 860.00 | 810.00 |
Profit Before Taxation & Exceptional Items | -250.00 | 2190.00 | 150.00 | -1800.00 | -1310.00 |
Exceptional Income / Expenses | | | -120.00 | | -50.00 |
Profit Before Tax | -250.00 | 2190.00 | 30.00 | -1800.00 | -1360.00 |
Provision for Tax | 0.00 | -500.00 | -1100.00 | 1360.00 | -550.00 |
Current Income Tax | | 0.00 | -120.00 | | |
Deferred Tax | 0.00 | -500.00 | -980.00 | 1360.00 | -540.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 1360.00 | -550.00 |
Profit After Tax | -250.00 | 2690.00 | 1130.00 | -3170.00 | -810.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -250.00 | 2690.00 | 1130.00 | -3170.00 | -810.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -1830.00 | -4520.00 | -5650.00 | -2480.00 | 2040.00 |
Appropriations | -2070.00 | -1830.00 | -4520.00 | -5650.00 | 1220.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | 180.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -1.00 | 10.00 | 4.00 | -12.00 | -5.00 |
Adjusted EPS | -1.00 | 10.00 | 4.00 | -12.00 | -5.00 |