(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 8831.40 | 9517.70 | 6828.50 | 17064.80 | 20115.20 |
Sales | | | | 7851.10 | 7302.10 |
Job Work/ Contract Receipts | 8360.30 | 8623.40 | 6425.60 | 8487.80 | 12080.10 |
Processing Charges / Service Income | | | | 3.40 | 57.40 |
Revenue from property development | | | | | |
Other Operational Income | 471.10 | 894.30 | 402.90 | 722.50 | 675.60 |
Less: Excise Duty | | | | | |
Net Sales | 8831.40 | 9517.70 | 6828.50 | 17064.80 | 20115.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | 614.10 | 2158.60 | 1675.20 | 11505.70 | 12793.80 |
Opening Raw Materials | 883.30 | 694.20 | 610.60 | 314.40 | 415.70 |
Purchases Raw Materials | 636.20 | 2347.70 | 1758.80 | 4198.50 | 5514.90 |
Closing Raw Materials | 905.30 | 883.30 | 694.20 | 610.60 | 314.40 |
Other Direct Purchases / Brought in cost | | | | 7603.40 | 7177.60 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 5.50 | 7.70 | 7.70 | 23.30 | 11.80 |
Electricity & Power | 5.50 | 7.70 | 7.70 | 23.30 | 11.80 |
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 | 268.30 | 282.10 | 262.20 | 535.60 | 619.70 |
Salaries, Wages & Bonus | 252.80 | 261.30 | 240.60 | 475.70 | 554.90 |
Contributions to EPF & Pension Funds | 5.30 | 6.60 | 7.50 | 29.40 | 36.20 |
Workmen and Staff Welfare Expenses | 4.00 | 7.40 | 6.60 | 20.70 | 14.50 |
Other Employees Cost | 6.10 | 6.80 | 7.50 | 9.70 | 14.20 |
Other Manufacturing Expenses | 7117.50 | 6373.30 | 3874.60 | 3216.00 | 4202.60 |
Sub-contracted / Out sourced services | 6697.90 | 6005.50 | 3693.20 | 2914.90 | 3947.20 |
Processing Charges | 0.50 | 0.40 | 0.10 | 2.40 | 4.40 |
Repairs and Maintenance | 14.60 | 6.10 | 7.30 | 21.70 | 16.40 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 404.60 | 361.30 | 174.00 | 277.00 | 234.60 |
General and Administration Expenses | 226.50 | 205.60 | 180.00 | 351.60 | 363.90 |
Rent , Rates & Taxes | 32.60 | 34.40 | 22.40 | 49.40 | 65.40 |
Insurance | 17.30 | 23.60 | 33.40 | 32.60 | 27.90 |
Printing and stationery | | | | | |
Professional and legal fees | 149.40 | 124.50 | 111.60 | 213.70 | 193.00 |
Traveling and conveyance | 19.00 | 15.50 | 5.90 | 41.80 | 64.50 |
Other Administration | 27.20 | 23.10 | 12.60 | 55.80 | 77.70 |
Selling and Distribution Expenses | 0.10 | 0.00 | 0.00 | 14.90 | 1.00 |
Advertisement & Sales Promotion | 0.10 | 0.00 | 0.00 | 14.90 | 1.00 |
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 | 0.00 | 0.00 |
Miscellaneous Expenses | 311.30 | 547.20 | 852.30 | 616.60 | 436.60 |
Bad debts /advances written off | 10.20 | 7.10 | 56.40 | 242.90 | 133.50 |
Provision for doubtful debts | 246.70 | 259.90 | 569.40 | 110.60 | 44.70 |
Losson disposal of fixed assets(net) | | | | 0.20 | 0.10 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 54.40 | 280.20 | 226.50 | 263.00 | 258.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 8543.40 | 9574.50 | 6852.00 | 16263.80 | 18429.40 |
Operating Profit (Excl OI) | 288.00 | -56.80 | -23.50 | 801.00 | 1685.90 |
Other Income | 275.40 | 293.40 | 637.70 | 1124.80 | 651.20 |
Interest Received | 38.90 | 81.40 | 109.30 | 166.70 | 304.60 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 80.60 | 176.50 | 440.00 | 743.00 | 28.80 |
Foreign Exchange Gains | | | | | |
Others | 155.80 | 35.50 | 88.40 | 215.10 | 317.80 |
Operating Profit | 563.40 | 236.60 | 614.30 | 1925.80 | 2337.00 |
Interest | 502.60 | 215.80 | 669.50 | 1569.20 | 1606.40 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 0.00 | 2.90 | 2.90 |
Other Interest | 502.60 | 215.80 | 669.50 | 1566.30 | 1603.40 |
PBDT | 60.90 | 20.80 | -55.30 | 356.60 | 730.70 |
Depreciation | 31.90 | 40.10 | 55.60 | 111.80 | 108.80 |
Profit Before Taxation & Exceptional Items | 28.90 | -19.30 | -110.80 | 244.80 | 621.90 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 29.30 | -12.60 | -155.20 | 244.80 | 621.90 |
Provision for Tax | 25.90 | -11.20 | -45.30 | 145.30 | 248.50 |
Current Income Tax | 18.00 | 34.10 | 0.60 | 64.70 | 203.60 |
Deferred Tax | -0.30 | -45.80 | -45.90 | 90.00 | 33.50 |
Other taxes | 8.20 | 0.50 | 0.00 | -9.30 | 11.40 |
Profit After Tax | 3.40 | -1.40 | -109.90 | 99.50 | 373.40 |
Extra items | 0.00 | 0.00 | -1067.60 | 0.00 | 0.00 |
Minority Interest | 0.50 | 4.60 | 5.50 | 5.30 | -6.40 |
Share of Associate | | | | -38.90 | 30.30 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3.90 | 3.20 | -1172.10 | 65.90 | 397.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 208.70 | 207.60 | 1403.30 | 1330.00 | 2116.40 |
Appropriations | 212.60 | 210.90 | 231.20 | 1396.00 | 2513.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -36.00 | 2.10 | -0.40 | -7.40 | 1183.70 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | -32.00 | 2.00 | 11.00 |
Adjusted EPS | 0.00 | 0.00 | -32.00 | 2.00 | 11.00 |