(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 3624.50 | 5130.80 | 6140.60 | 5597.20 | 8567.90 |
Revenue from property development | 2908.20 | 4392.90 | 5526.90 | 5097.50 | 8490.00 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 716.30 | 737.80 | 613.70 | 499.70 | 77.90 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 3624.50 | 5130.80 | 6140.60 | 5597.20 | 8567.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -13456.80 | -6045.50 | 1326.90 | -1121.00 | 96.00 |
Cost of Construction and Development | 13078.10 | 6336.90 | 1652.60 | 2122.10 | 3833.20 |
Opening Raw Materials | 59.30 | 20.30 | 59.50 | 8.60 | 19.50 |
Cost of Land & Construction Materials | 1433.90 | 1964.10 | 774.80 | 1056.60 | 799.50 |
Closing Stock | 37.20 | 59.30 | 20.30 | 59.50 | 8.60 |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 11622.10 | 4411.90 | 838.60 | 1116.50 | 3022.70 |
Power & Fuel Cost | 30.40 | 21.50 | 19.20 | 43.00 | 11.20 |
Electricity & Power | 30.40 | 21.50 | 19.20 | 43.00 | 11.20 |
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 | 689.90 | 527.60 | 382.00 | 417.60 | 123.20 |
Salaries, Wages & Bonus | 656.80 | 508.00 | 368.70 | 397.90 | 111.60 |
Contributions to EPF & Pension Funds | 20.10 | 17.00 | 11.70 | 7.70 | 4.20 |
Workmen and Staff Welfare Expenses | 10.90 | 2.60 | 1.60 | 6.20 | 0.70 |
Other Employees Cost | 2.10 | 0.00 | 0.00 | 5.80 | 6.70 |
Operating Expenses | 1716.40 | 2295.20 | 691.40 | 1525.30 | 61.00 |
Sub-contracted / Out sourced services | 1654.70 | 2281.60 | 671.20 | 1497.90 | |
Processing Charges | | | | | |
Repairs and Maintenance | 61.60 | 13.70 | 20.20 | 27.40 | 61.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 592.90 | 671.20 | 377.30 | 419.70 | 339.20 |
Rent , Rates & Taxes | 126.60 | 154.60 | 68.10 | 51.20 | 51.10 |
Insurance | 16.90 | 20.80 | 13.40 | 7.80 | 2.40 |
Printing and stationery | | | | | |
Professional and legal fees | 265.10 | 378.00 | 191.20 | 188.30 | 270.00 |
Other Administration | 184.20 | 117.80 | 104.50 | 172.40 | 15.70 |
Selling and Distribution Expenses | 292.10 | 291.40 | 217.50 | 328.00 | 236.40 |
Advertisement & Sales Promotion | 292.10 | 291.40 | 217.50 | 218.70 | 120.40 |
Sales Commissions & Incentives | | | | 109.30 | 2.40 |
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 | 113.70 |
Miscellaneous Expenses | 39.80 | 79.10 | 102.50 | 180.60 | 85.50 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 21.10 | 29.70 | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 0.10 | 3.00 | 0.30 | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 39.70 | 76.10 | 81.10 | 150.90 | 85.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2982.70 | 4177.50 | 4769.30 | 3915.30 | 4785.60 |
Operating Profit (Excl OI) | 641.80 | 953.30 | 1371.30 | 1681.90 | 3782.30 |
Other Income | 284.30 | 209.50 | 167.70 | 204.90 | 343.30 |
Interest Received | 266.70 | 209.10 | 166.30 | 126.70 | 104.10 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | 0.60 | |
Provision Written Back | | | | | 44.00 |
Foreign Exchange Gains | 6.80 | | | 43.10 | 163.80 |
Others | 10.80 | 0.40 | 1.30 | 34.50 | 31.30 |
Operating Profit | 926.00 | 1162.70 | 1539.00 | 1886.70 | 4125.50 |
Interest | 859.00 | 776.10 | 846.40 | 813.20 | 410.60 |
InterestonDebenture / Bonds | | | | 18.50 | |
Interest on Term Loan | 613.90 | 623.70 | 764.40 | 730.50 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 12.80 | 7.90 | 12.70 | 12.30 | 28.70 |
Other Interest | 232.20 | 144.40 | 69.30 | 51.80 | 381.90 |
PBDT | 67.10 | 386.60 | 692.60 | 1073.60 | 3714.90 |
Depreciation | 92.30 | 72.90 | 52.00 | 37.10 | 21.90 |
Profit Before Taxation & Exceptional Items | -25.20 | 313.80 | 640.60 | 1036.50 | 3693.00 |
Exceptional Income / Expenses | | | -60.40 | | |
Profit Before Tax | 44.80 | 325.50 | 583.70 | 1029.50 | 3695.50 |
Provision for Tax | 30.70 | 74.60 | 164.20 | 280.80 | 1284.30 |
Current Income Tax | 82.60 | 35.20 | 94.20 | 309.70 | 1264.30 |
Deferred Tax | -51.00 | 47.10 | 65.80 | 57.50 | 10.30 |
Other taxes | -0.80 | -7.70 | 4.30 | -86.40 | 9.70 |
Profit After Tax | 14.10 | 250.90 | 419.40 | 748.70 | 2411.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | -8.40 | -135.80 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 14.10 | 250.90 | 419.40 | 740.30 | 2275.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 9716.90 | 9609.80 | 9330.60 | 8796.00 | 7702.70 |
Appropriations | 9731.00 | 9860.70 | 9750.00 | 9536.30 | 9978.10 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 9731.00 | 9860.70 | 9750.00 | 9536.30 | 9978.10 |
Equity Dividend % | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
Earnings Per Share | 0.00 | 2.00 | 3.00 | 5.00 | 16.00 |
Adjusted EPS | 0.00 | 2.00 | 3.00 | 5.00 | 16.00 |