(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | |
Gross Sales | 3040.80 | 2987.30 | 2115.10 | 3224.30 |
Sales | 3010.10 | 2866.50 | 2068.20 | 3178.80 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | 0.00 | 17.40 | 30.60 | 24.50 |
Revenue from property development | | | | |
Other Operational Income | 30.70 | 103.40 | 16.30 | 21.10 |
Less: Excise Duty | | | | |
Net Sales | 3040.80 | 2987.30 | 2115.10 | 3224.30 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -244.50 | -47.10 | -38.60 | 213.90 |
Raw Material Consumed | 2500.50 | 2234.00 | 1429.40 | 2056.40 |
Opening Raw Materials | 377.00 | 421.80 | 544.70 | 544.70 |
Purchases Raw Materials | 2384.80 | 1992.00 | 1252.60 | 1990.30 |
Closing Raw Materials | 300.00 | 377.00 | 421.80 | 500.60 |
Other Direct Purchases / Brought in cost | 38.60 | 197.30 | 53.90 | 22.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 69.30 | 48.00 | 37.90 | 48.60 |
Electricity & Power | 69.30 | 48.00 | 37.90 | 48.60 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 281.40 | 255.90 | 205.80 | 211.20 |
Salaries, Wages & Bonus | 241.00 | 227.90 | 181.70 | 195.70 |
Contributions to EPF & Pension Funds | 16.30 | 15.20 | 13.80 | 0.80 |
Workmen and Staff Welfare Expenses | 24.10 | 12.80 | 10.30 | 14.70 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 144.30 | 138.80 | 84.30 | 104.60 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 67.50 | 49.30 | 30.30 | 31.50 |
Repairs and Maintenance | 24.50 | 24.30 | 19.60 | 23.40 |
Packing Material Consumed | | | | |
Other Mfg Exp | 52.30 | 65.10 | 34.40 | 49.60 |
General and Administration Expenses | 100.90 | 107.90 | 75.70 | 98.30 |
Rent , Rates & Taxes | 7.80 | 20.30 | 6.70 | 9.80 |
Insurance | 6.30 | 8.60 | 5.80 | 4.80 |
Printing and stationery | | | | |
Professional and legal fees | 36.50 | 34.80 | 28.30 | 33.70 |
Traveling and conveyance | 35.90 | 30.20 | 20.60 | 36.50 |
Other Administration | 50.30 | 44.20 | 35.00 | 50.00 |
Selling and Distribution Expenses | 111.50 | 131.90 | 66.00 | 84.40 |
Advertisement & Sales Promotion | | | 1.00 | |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | 31.80 | 54.50 | 13.20 | 14.30 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 79.70 | 77.30 | 51.80 | 70.10 |
Miscellaneous Expenses | 37.20 | 111.30 | 113.40 | 84.60 |
Bad debts /advances written off | | 49.70 | | 0.00 |
Provision for doubtful debts | | | 89.80 | 54.10 |
Losson disposal of fixed assets(net) | 0.70 | 0.50 | | |
Losson foreign exchange fluctuations | 2.50 | 2.70 | 0.10 | 0.60 |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 34.10 | 58.30 | 23.40 | 29.90 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 3000.60 | 2980.60 | 1973.90 | 2902.00 |
Operating Profit (Excl OI) | 40.20 | 6.70 | 141.20 | 322.30 |
Other Income | 26.60 | 89.70 | 27.30 | 23.70 |
Interest Received | 14.50 | 20.90 | 22.50 | 4.90 |
Dividend Received | | | 0.10 | 2.60 |
Profit on sale of Fixed Assets | 5.40 | | 0.10 | |
Profits on sale of Investments | | | | |
Provision Written Back | 0.70 | 65.10 | 1.90 | 0.70 |
Foreign Exchange Gains | | | | |
Others | 6.00 | 3.70 | 2.70 | 15.60 |
Operating Profit | 66.90 | 96.40 | 168.50 | 346.00 |
Interest | 21.10 | 8.40 | 14.80 | 26.20 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | 3.10 | 12.70 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 6.50 | 7.10 | 5.60 | 5.80 |
Other Interest | 14.60 | 1.30 | 6.20 | 7.70 |
PBDT | 45.80 | 88.00 | 153.70 | 319.80 |
Depreciation | 89.50 | 84.60 | 72.90 | 71.40 |
Profit Before Taxation & Exceptional Items | -43.70 | 3.40 | 80.80 | 248.40 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | -43.70 | 3.40 | 80.80 | 248.40 |
Provision for Tax | -8.90 | 2.60 | 21.70 | 63.50 |
Current Income Tax | | | 44.90 | 72.80 |
Deferred Tax | -8.90 | 2.60 | -23.30 | -9.30 |
Other taxes | -8.90 | 2.60 | 0.00 | 0.00 |
Profit After Tax | -34.80 | 0.70 | 59.20 | 184.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | -34.80 | 0.70 | 59.20 | 184.90 |
Adjustments to PAT | | | | |
Profit Balance B/F | 1064.30 | 1104.70 | 1042.60 | 934.80 |
Appropriations | 1029.50 | 1105.50 | 1101.80 | 1119.70 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | -1.80 | 41.20 | -3.00 | 77.00 |
Equity Dividend % | | | 10.00 | |
Earnings Per Share | -1.00 | 0.00 | 1.00 | 4.00 |
Adjusted EPS | -1.00 | 0.00 | 1.00 | 4.00 |