(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 749.20 | 1382.40 | 372.20 | 1764.70 | 2258.90 |
Revenue from property development | 419.40 | 986.30 | 15.40 | 1347.30 | 1791.10 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 329.80 | 396.20 | 356.80 | 417.40 | 467.80 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 749.20 | 1382.40 | 372.20 | 1764.70 | 2258.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -156.40 | 719.20 | 151.00 | -507.00 | -659.80 |
Cost of Construction and Development | 73.00 | -620.00 | 51.10 | 339.30 | 629.40 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | 65.10 | -661.30 | -9.60 | -7.10 | 7.10 |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 73.00 | -620.00 | 51.10 | 339.30 | 629.40 |
Power & Fuel Cost | 0.50 | 2.40 | 0.20 | 0.30 | 0.30 |
Electricity & Power | 0.50 | 2.40 | 0.20 | 0.30 | 0.30 |
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 | 101.40 | 96.20 | 95.50 | 166.70 | 187.90 |
Salaries, Wages & Bonus | 97.70 | 90.40 | 90.10 | 154.90 | 174.70 |
Contributions to EPF & Pension Funds | 3.40 | 3.30 | 3.10 | 6.60 | 7.00 |
Workmen and Staff Welfare Expenses | 0.30 | 2.50 | 2.30 | 5.20 | 6.20 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 478.20 | 1304.50 | 542.40 | 1954.20 | 1720.80 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 4.80 | 4.60 | 3.90 | 5.30 | 5.50 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 473.40 | 1299.80 | 538.50 | 1948.90 | 1715.20 |
General and Administration Expenses | 87.70 | 67.80 | 42.30 | 63.80 | 53.40 |
Rent , Rates & Taxes | 0.80 | 1.40 | 2.10 | 1.90 | 1.10 |
Insurance | 0.40 | 1.30 | 1.20 | 0.90 | 0.70 |
Printing and stationery | | | | | |
Professional and legal fees | 56.40 | 38.20 | 20.70 | 26.70 | 19.60 |
Other Administration | 30.10 | 26.80 | 18.30 | 34.30 | 32.00 |
Selling and Distribution Expenses | 3.30 | 4.40 | 5.30 | 7.90 | 25.40 |
Advertisement & Sales Promotion | 3.30 | 4.40 | 3.90 | 5.00 | 8.40 |
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 | 1.50 | 2.90 | 17.00 |
Miscellaneous Expenses | | 66.40 | 7.80 | 1.00 | 8.10 |
Bad debts /advances written off | | 19.20 | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | 6.70 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | 42.20 | 0.20 | | |
Other Miscellaneous Expenses | 0.00 | 5.00 | 7.60 | 1.00 | 1.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 587.60 | 1640.80 | 895.60 | 2026.10 | 1965.50 |
Operating Profit (Excl OI) | 161.60 | -258.30 | -523.40 | -261.40 | 293.30 |
Other Income | 99.10 | 95.20 | 111.80 | 245.90 | 71.30 |
Interest Received | 83.10 | 90.10 | 65.90 | 54.40 | 48.40 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 0.30 | 0.90 | 188.20 | |
Profits on sale of Investments | 0.10 | | 43.00 | | 20.30 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 15.90 | 4.80 | 1.90 | 3.30 | 2.70 |
Operating Profit | 260.70 | -163.10 | -411.60 | -15.50 | 364.60 |
Interest | 380.60 | 290.00 | 295.40 | 322.60 | 332.50 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 5.20 | 1.00 | 5.70 | 41.50 | 5.30 |
Other Interest | 375.50 | 289.00 | 289.70 | 281.20 | 327.10 |
PBDT | -120.00 | -453.10 | -707.00 | -338.10 | 32.20 |
Depreciation | 27.80 | 31.40 | 35.40 | 42.30 | 49.80 |
Profit Before Taxation & Exceptional Items | -147.80 | -484.40 | -742.40 | -380.40 | -17.60 |
Exceptional Income / Expenses | -946.30 | -0.50 | 14.40 | | |
Profit Before Tax | -1093.80 | -488.80 | -731.00 | -379.90 | -17.60 |
Provision for Tax | 79.60 | -70.60 | -175.90 | -36.40 | -29.30 |
Current Income Tax | 79.60 | | 0.00 | | 17.80 |
Deferred Tax | 0.00 | -70.60 | -175.50 | -36.40 | -46.80 |
Other taxes | 0.00 | -70.60 | -0.40 | -36.40 | -0.20 |
Profit After Tax | -1173.40 | -418.30 | -555.20 | -343.50 | 11.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | |
Share of Associate | | | | | 0.50 |
Other Consolidated Items | 3.00 | 4.90 | 4.10 | -3.30 | |
Consolidated Net Profit | -1170.40 | -413.40 | -551.10 | -346.80 | 12.20 |
Adjustments to PAT | | | | 2.80 | |
Profit Balance B/F | -1422.60 | -1009.20 | -462.00 | -122.10 | -88.10 |
Appropriations | -2593.00 | -1422.60 | -1013.10 | -466.10 | -76.00 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -2593.00 | -1422.60 | -1013.10 | -466.10 | -76.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -10.00 | -3.00 | -5.00 | -3.00 | 0.00 |
Adjusted EPS | -10.00 | -3.00 | -5.00 | -3.00 | 0.00 |