(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 3967.00 | 5983.00 | 10695.00 | 9740.00 | 8483.00 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3967.00 | 5976.00 | 10687.00 | 9731.00 | 8475.00 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 7.00 | 8.00 | 9.00 | 8.00 |
Less: Excise Duty | | | | | |
Net Sales | 3967.00 | 5983.00 | 10695.00 | 9740.00 | 8483.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 50.00 | 218.00 | 126.00 | 431.00 | 412.00 |
Electricity & Power | 50.00 | 218.00 | 126.00 | 431.00 | 412.00 |
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 | 1060.00 | 1610.00 | 2325.00 | 2110.00 | 2104.00 |
Salaries, Wages & Bonus | 1031.00 | 1576.00 | 2268.00 | 2005.00 | 2001.00 |
Contributions to EPF & Pension Funds | 4.00 | 5.00 | 11.00 | 15.00 | 18.00 |
Workmen and Staff Welfare Expenses | 15.00 | 21.00 | 31.00 | 76.00 | 66.00 |
Other Employees Cost | 11.00 | 8.00 | 16.00 | 14.00 | 19.00 |
Other Manufacturing Expenses | 1157.00 | 880.00 | 2072.00 | 1348.00 | 1411.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | 18.00 | 78.00 |
Repairs and Maintenance | 6.00 | 18.00 | 21.00 | 39.00 | 246.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1152.00 | 862.00 | 2051.00 | 1291.00 | 1087.00 |
General and Administration Expenses | 1550.00 | 1810.00 | 2249.00 | 4299.00 | 2943.00 |
Rent , Rates & Taxes | 168.00 | 91.00 | 36.00 | 43.00 | 58.00 |
Insurance | 42.00 | 196.00 | 303.00 | 204.00 | 249.00 |
Printing and stationery | 1.00 | 1.00 | 1.00 | 3.00 | 3.00 |
Professional and legal fees | 903.00 | 926.00 | 1104.00 | 1412.00 | 1087.00 |
Traveling and conveyance | 328.00 | 340.00 | 417.00 | 2278.00 | 1203.00 |
Other Administration | 435.00 | 597.00 | 804.00 | 2637.00 | 1545.00 |
Selling and Distribution Expenses | 15.00 | 5.00 | 15.00 | 19.00 | 36.00 |
Advertisement & Sales Promotion | 1.00 | 0.00 | 1.00 | 2.00 | 3.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 14.00 | 5.00 | 14.00 | 17.00 | 33.00 |
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 | 1444.00 | 11265.00 | 13394.00 | 75186.00 | 36757.00 |
Bad debts /advances written off | | | 1187.00 | | |
Provision for doubtful debts | 668.00 | 83.00 | 4344.00 | 1207.00 | 281.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 283.00 | 127.00 | 115.00 | 357.00 | |
Losson sale of non-trade current investments | | | | 6.00 | |
Other Miscellaneous Expenses | 494.00 | 11056.00 | 7748.00 | 73616.00 | 36476.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 5277.00 | 15788.00 | 20181.00 | 83392.00 | 43662.00 |
Operating Profit (Excl OI) | -1310.00 | -9805.00 | -9487.00 | -73652.00 | -35180.00 |
Other Income | 1343.00 | 150.00 | 2236.00 | 131.00 | 1127.00 |
Interest Received | 46.00 | 44.00 | 54.00 | 48.00 | 52.00 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | 1.00 | 2.00 | 0.00 | | 1.00 |
Profits on sale of Investments | | | | | 4.00 |
Provision Written Back | 941.00 | 20.00 | 1920.00 | | |
Foreign Exchange Gains | | | | 30.00 | 769.00 |
Others | 356.00 | 83.00 | 262.00 | 53.00 | 300.00 |
Operating Profit | 34.00 | -9656.00 | -7251.00 | -73521.00 | -34053.00 |
Interest | 11096.00 | 10966.00 | 11057.00 | 12030.00 | 11373.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 10759.00 | 10629.00 | 10720.00 | 10552.00 | 10656.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | 1.00 | 5.00 |
Other Interest | 337.00 | 337.00 | 337.00 | 1477.00 | 712.00 |
PBDT | -11062.00 | -20622.00 | -18308.00 | -85550.00 | -45425.00 |
Depreciation | 471.00 | 1449.00 | 1950.00 | 8449.00 | 6746.00 |
Profit Before Taxation & Exceptional Items | -11533.00 | -22071.00 | -20258.00 | -93999.00 | -52172.00 |
Exceptional Income / Expenses | 933.00 | 541.00 | 333.00 | | |
Profit Before Tax | -10602.00 | -21540.00 | -19925.00 | -93999.00 | -52172.00 |
Provision for Tax | 282.00 | 230.00 | -197.00 | -4281.00 | 539.00 |
Current Income Tax | 167.00 | 176.00 | 30.00 | -67.00 | 752.00 |
Deferred Tax | 115.00 | 54.00 | -227.00 | -4214.00 | -213.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -10884.00 | -21770.00 | -19728.00 | -89718.00 | -52711.00 |
Extra items | -24.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | 3.00 | -9.00 | -23.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -10907.00 | -21771.00 | -19725.00 | -89726.00 | -52734.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -207198.00 | -185431.00 | -165698.00 | -75976.00 | -23245.00 |
Appropriations | -218106.00 | -207202.00 | -185423.00 | -165702.00 | -75979.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 9.00 | -4.00 | 8.00 | -4.00 | -3.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -187.00 | -373.00 | -338.00 | -1537.00 | -904.00 |
Adjusted EPS | -187.00 | -373.00 | -338.00 | -1537.00 | -904.00 |