(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 654.60 | 483.30 | 228.70 | 395.40 | 475.20 |
Rooms / Restaurant / Banquets | 260.80 | 109.10 | 14.80 | 151.40 | 166.70 |
Communication Services | | | | | |
Food & Beverages | 259.60 | 173.70 | 73.00 | 230.90 | 287.80 |
Other Operational Income | 134.30 | 200.60 | 140.80 | 13.00 | 20.80 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 654.60 | 483.30 | 228.70 | 395.40 | 475.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Foods, Beverages Consumed | 182.70 | 253.00 | 153.20 | 58.60 | 83.50 |
Opening Raw Materials | 8.70 | 9.60 | 12.10 | 11.70 | 14.40 |
Purchases Raw Materials | 60.80 | 40.70 | 13.50 | 59.00 | 80.80 |
Closing Raw Materials | 6.40 | 8.70 | 9.60 | 12.10 | 11.70 |
Other Direct Purchases / Brought in cost | 119.70 | 211.40 | 137.10 | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 27.60 | 23.90 | 16.50 | 32.00 | 32.20 |
Electricity & Power | 27.60 | 23.90 | 16.50 | 32.00 | 32.20 |
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 | 79.80 | 64.70 | 44.20 | 125.70 | 114.20 |
Salaries, Wages & Bonus | 71.90 | 59.40 | 40.60 | 115.40 | 104.10 |
Contributions to EPF & Pension Funds | 4.20 | 3.20 | 2.10 | 6.90 | 6.70 |
Workmen and Staff Welfare Expenses | 3.70 | 2.10 | 1.60 | 3.40 | 3.50 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Operating & Servicing Cost | 79.90 | 55.70 | 51.50 | 84.30 | 84.30 |
Linen & Room Supplies | | | | | |
Catering Supplies | | | | | |
Repairs and Maintenance | 34.50 | 28.40 | 32.40 | 26.50 | 26.40 |
Laundry & Washing Expenses | 5.90 | 4.40 | 3.40 | 8.10 | 9.00 |
Music,Banquets and Restaurants | 4.50 | 1.30 | 0.50 | 6.80 | 8.40 |
Other Operating Expenses | 34.90 | 21.70 | 15.30 | 43.00 | 40.50 |
Selling and Administration Expenses | 162.70 | 97.50 | 57.40 | 136.40 | 150.90 |
Rent , Rates & Taxes | 17.90 | 15.30 | 11.40 | 14.90 | 15.80 |
Insurance | 4.30 | 3.30 | 3.40 | 3.40 | 3.50 |
Printing and stationery | 1.30 | 0.70 | 0.50 | 1.80 | 2.40 |
Professional and legal fees | 43.40 | 27.60 | 9.60 | 32.80 | 49.60 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | 10.90 | | | | |
Advertisement & Sales Promotion | 23.00 | 9.30 | 2.90 | 22.90 | 22.90 |
Other Selling & administrative Expenses | 61.90 | 41.30 | 29.40 | 60.60 | 56.80 |
Miscellaneous Expenses | | 0.00 | 30.50 | 0.60 | 0.20 |
Bad debts /advances written off | | | 30.50 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.00 | 0.00 | | |
Losson foreign exchange fluctuations | | | | | 0.00 |
Losson sale of non-trade current investments | | | | 0.60 | 0.20 |
Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 532.60 | 494.80 | 353.30 | 437.70 | 465.20 |
Operating Profit (Excl OI) | 122.00 | -11.50 | -124.60 | -42.30 | 10.00 |
Other Income | 16.70 | 20.40 | 14.60 | 11.40 | 9.80 |
Interest Received | 3.90 | 2.30 | 1.70 | 4.00 | 5.70 |
Dividend Received | 0.00 | 0.00 | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | 0.20 | | | | 3.40 |
Profits on sale of Investments | 0.40 | 2.90 | | | |
Foreign Exchange Gains | 0.20 | 0.00 | | 0.00 | |
Provision Written Back | 2.20 | 2.70 | 7.20 | 6.70 | |
Others | 9.90 | 12.40 | 5.70 | 0.60 | 0.70 |
Operating Profit | 138.70 | 8.90 | -110.00 | -30.90 | 19.80 |
Interest | 17.80 | 29.10 | 25.20 | 21.00 | 20.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 1.00 | 6.00 | 11.80 | 16.30 | 15.10 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 16.80 | 22.90 | 13.10 | 4.70 | 5.60 |
Other Interest | 0.00 | 0.20 | 0.20 | 0.10 | 0.00 |
PBDT | 120.80 | -20.20 | -135.20 | -51.90 | -0.90 |
Depreciation | 41.10 | 45.40 | 55.70 | 61.60 | 51.10 |
Profit Before Taxation & Exceptional Items | 79.70 | -65.60 | -190.90 | -113.50 | -52.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 79.70 | -65.60 | -190.90 | -113.50 | -52.00 |
Provision for Tax | 20.20 | -0.60 | -38.40 | -25.30 | -33.10 |
Current Income Tax | | | | 0.20 | 0.20 |
Deferred Tax | 18.00 | -0.60 | -38.50 | -25.50 | -11.80 |
Other taxes | 20.20 | -0.60 | -38.40 | 0.00 | -21.50 |
Profit After Tax | 59.50 | -65.00 | -152.50 | -88.20 | -18.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 59.50 | -65.00 | -152.50 | -88.20 | -18.90 |
Adjustments to PAT | | | 0.00 | | |
Profit Balance B/F | -571.70 | -506.70 | -354.20 | -266.00 | -247.10 |
Appropriations | -512.20 | -571.70 | -506.70 | -354.20 | -266.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -512.20 | -571.70 | -506.70 | -354.20 | -266.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 1.00 | -1.00 | -2.00 | -1.00 | 0.00 |
Adjusted EPS | 1.00 | -1.00 | -2.00 | -1.00 | 0.00 |