(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 165.30 | 191.10 | 147.50 | 187.80 | 190.10 |
Revenue from property development | 8.20 | 52.10 | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 157.10 | 139.00 | 147.50 | 187.80 | 190.10 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 165.30 | 191.10 | 147.50 | 187.80 | 190.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Construction and Development | 7.90 | 50.60 | | | |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 7.90 | 50.60 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.80 | 1.50 | 1.10 | 1.20 | 1.00 |
Electricity & Power | 0.80 | 1.50 | 1.10 | 1.20 | 1.00 |
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 | 106.70 | 101.90 | 95.30 | 107.00 | 105.80 |
Salaries, Wages & Bonus | 93.80 | 89.50 | 84.30 | 95.10 | 92.90 |
Contributions to EPF & Pension Funds | 8.20 | 8.20 | 7.30 | 8.70 | 9.00 |
Workmen and Staff Welfare Expenses | 1.00 | 0.90 | 0.70 | 0.70 | 0.80 |
Other Employees Cost | 3.60 | 3.30 | 3.00 | 2.50 | 3.10 |
Operating Expenses | 22.40 | 25.40 | 23.50 | 18.00 | 24.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 9.60 | 9.30 | 8.90 | 8.50 | 9.60 |
Repairs and Maintenance | 12.80 | 16.10 | 14.60 | 9.50 | 14.80 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 28.20 | 22.40 | 24.10 | 21.30 | 20.40 |
Rent , Rates & Taxes | 15.00 | 8.20 | 6.20 | 7.60 | 10.80 |
Insurance | 2.30 | 1.20 | 1.20 | 1.10 | 0.80 |
Printing and stationery | | | | | |
Professional and legal fees | 6.40 | 8.40 | 12.90 | 5.70 | 2.50 |
Other Administration | 4.50 | 4.60 | 3.80 | 6.90 | 6.40 |
Selling and Distribution Expenses | 3.00 | 5.60 | 2.20 | 5.30 | 1.70 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 2.20 | 2.30 | 2.20 | 2.70 | 1.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.80 | 3.30 | 0.00 | 2.70 | 0.00 |
Miscellaneous Expenses | 10.30 | 57.00 | 8.50 | 15.40 | 12.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | 0.10 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 10.30 | 57.00 | 8.50 | 15.40 | 12.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 179.20 | 264.30 | 154.70 | 168.30 | 165.90 |
Operating Profit (Excl OI) | -14.00 | -73.20 | -7.20 | 19.60 | 24.30 |
Other Income | 88.30 | 114.90 | 165.10 | 110.50 | 107.80 |
Interest Received | 57.60 | 72.80 | 88.40 | 101.20 | 81.60 |
Dividend Received | 20.50 | 17.00 | 10.30 | 4.00 | 5.00 |
Profit on sale of Fixed Assets | 0.10 | 1.70 | 61.60 | | |
Profits on sale of Investments | 8.40 | 22.40 | 3.70 | 3.90 | 14.20 |
Provision Written Back | 0.40 | 0.00 | 0.00 | 0.60 | 0.10 |
Foreign Exchange Gains | | | | | |
Others | 1.20 | 1.00 | 1.00 | 0.90 | 7.00 |
Operating Profit | 74.40 | 41.70 | 157.90 | 130.00 | 132.00 |
Interest | 20.50 | 23.40 | 30.70 | 27.20 | 25.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 17.50 | 18.00 | 19.20 | 21.70 | 24.70 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 3.00 | 5.30 | 11.50 | 5.50 | 0.30 |
PBDT | 53.90 | 18.30 | 127.20 | 102.80 | 107.00 |
Depreciation | 26.00 | 29.50 | 28.30 | 27.40 | 27.10 |
Profit Before Taxation & Exceptional Items | 27.90 | -11.10 | 98.80 | 75.40 | 80.00 |
Exceptional Income / Expenses | | -897.80 | | | |
Profit Before Tax | 27.90 | -908.90 | 98.80 | 75.40 | 80.00 |
Provision for Tax | -3.00 | 2.10 | 23.60 | 27.90 | 29.90 |
Current Income Tax | 10.10 | 14.90 | 30.40 | 34.80 | 33.00 |
Deferred Tax | -13.10 | -12.80 | -6.70 | -2.90 | -2.80 |
Other taxes | 0.00 | 0.00 | 0.00 | -3.90 | -0.30 |
Profit After Tax | 30.80 | -911.00 | 75.20 | 47.50 | 50.10 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.20 | -0.10 | 0.00 | -0.10 | -0.60 |
Share of Associate | | 48.60 | 35.50 | -157.10 | 218.40 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 31.00 | -862.50 | 110.70 | -109.70 | 267.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1849.70 | 2705.10 | 2638.00 | 2804.70 | 2589.10 |
Appropriations | 1880.70 | 1842.70 | 2748.80 | 2694.90 | 2857.00 |
General Reserve | | | 20.00 | 20.00 | 20.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1880.70 | 1842.70 | 2728.80 | 2674.90 | 2837.00 |
Equity Dividend % | 15.00 | 8.00 | 20.00 | 20.00 | 20.00 |
Earnings Per Share | 0.00 | -7.00 | 1.00 | -1.00 | 2.00 |
Adjusted EPS | 0.00 | -7.00 | 1.00 | -1.00 | 2.00 |