(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 11738.80 | 4716.30 | 1815.00 | 3728.50 | 11959.80 |
Sales | 11358.90 | 4630.10 | 1792.60 | 3268.50 | 11502.80 |
Job Work/ Contract Receipts | 29.30 | 17.30 | | 49.30 | 33.10 |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 350.60 | 68.90 | 22.50 | 410.70 | 423.90 |
Less: Excise Duty | | | | | |
Net Sales | 11738.80 | 4716.30 | 1815.00 | 3728.50 | 11959.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -871.40 | 11.00 | -18.90 | 457.60 | 446.60 |
Raw Material Consumed | 11301.10 | 4470.20 | 1690.70 | 2688.00 | 10202.90 |
Opening Raw Materials | 12.00 | 4.00 | 38.10 | 110.60 | 100.50 |
Purchases Raw Materials | 6053.90 | 155.20 | | 1466.00 | 8269.10 |
Closing Raw Materials | 226.00 | 14.40 | 38.10 | 38.10 | 108.30 |
Other Direct Purchases / Brought in cost | 5461.10 | 4325.50 | 1690.70 | 1149.50 | 1941.60 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 35.40 | 13.20 | 4.60 | 7.40 | 57.60 |
Electricity & Power | 35.40 | 13.20 | 4.60 | 7.40 | 57.60 |
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 | 398.90 | 77.00 | 48.10 | 140.00 | 553.20 |
Salaries, Wages & Bonus | 138.80 | 55.10 | 44.40 | 96.10 | 507.80 |
Contributions to EPF & Pension Funds | 4.00 | 1.30 | 1.10 | 3.40 | 10.10 |
Workmen and Staff Welfare Expenses | 23.60 | 2.30 | 0.90 | 6.30 | 26.10 |
Other Employees Cost | 232.50 | 18.20 | 1.70 | 34.20 | 9.20 |
Other Manufacturing Expenses | 30.60 | 51.60 | 56.00 | 93.70 | 368.80 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 1.20 | | | | 34.00 |
Repairs and Maintenance | | | | 3.60 | 44.10 |
Packing Material Consumed | | | | | 3.30 |
Other Mfg Exp | 29.40 | 51.60 | 56.00 | 90.10 | 287.40 |
General and Administration Expenses | 136.90 | 87.40 | 122.30 | 89.70 | 497.40 |
Rent , Rates & Taxes | 17.80 | 32.30 | 54.90 | 17.60 | 63.90 |
Insurance | 4.90 | 4.40 | 2.40 | | 17.40 |
Printing and stationery | 1.70 | 1.90 | 0.60 | 1.20 | 2.30 |
Professional and legal fees | 69.00 | 27.20 | 46.20 | 47.80 | 131.50 |
Traveling and conveyance | 4.20 | 1.80 | 1.50 | 7.00 | 35.70 |
Other Administration | 43.40 | 21.50 | 18.20 | 23.10 | 282.30 |
Selling and Distribution Expenses | 7.40 | 14.40 | 24.40 | 54.80 | 300.80 |
Advertisement & Sales Promotion | 1.60 | 1.00 | 0.80 | 4.30 | 41.90 |
Sales Commissions & Incentives | 1.90 | 5.70 | 1.00 | | 23.70 |
Freight and Forwarding | 3.30 | 4.80 | 3.90 | 12.80 | 30.10 |
Handling and Clearing Charges | 0.70 | 0.00 | 0.50 | 5.50 | 13.60 |
Other Selling Expenses | 0.00 | 2.80 | 18.10 | 32.20 | 191.50 |
Miscellaneous Expenses | 451.90 | 181.00 | 867.80 | 704.40 | 130.00 |
Bad debts /advances written off | 435.20 | 173.90 | 708.80 | 91.80 | 15.30 |
Provision for doubtful debts | 10.00 | | 157.70 | 426.60 | 108.10 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 1.40 | 5.80 | 0.10 | 21.00 | 0.40 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 5.30 | 1.20 | 1.20 | 165.00 | 6.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 11490.70 | 4905.60 | 2794.90 | 4235.60 | 12557.30 |
Operating Profit (Excl OI) | 248.10 | -189.30 | -979.90 | -507.10 | -597.50 |
Other Income | 540.50 | 359.20 | 1021.20 | 109.00 | 631.20 |
Interest Received | 151.10 | 90.30 | 25.60 | 16.00 | 116.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.00 | | 554.20 | 0.60 | 0.10 |
Profits on sale of Investments | | | | | 21.70 |
Provision Written Back | 249.10 | 263.80 | 351.00 | 91.30 | 289.90 |
Foreign Exchange Gains | 20.90 | | 12.10 | | 34.80 |
Others | 118.40 | 5.00 | 78.40 | 1.10 | 168.50 |
Operating Profit | 788.50 | 169.80 | 41.30 | -398.10 | 33.70 |
Interest | 58.30 | 50.90 | 63.90 | 252.50 | 423.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 43.70 | 38.00 | 55.70 | 66.70 | 146.20 |
Other Interest | 14.60 | 12.90 | 8.20 | 185.80 | 277.50 |
PBDT | 730.20 | 118.90 | -22.60 | -650.60 | -390.00 |
Depreciation | 129.70 | 63.10 | 45.70 | 100.70 | 172.10 |
Profit Before Taxation & Exceptional Items | 600.50 | 55.80 | -68.40 | -751.30 | -562.10 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 531.40 | 46.90 | 12.40 | -751.30 | -562.10 |
Provision for Tax | 112.60 | 56.10 | 24.40 | -59.70 | 23.30 |
Current Income Tax | 30.80 | 81.70 | -101.50 | | 23.30 |
Deferred Tax | 109.60 | -18.20 | 125.90 | -59.90 | 12.10 |
Other taxes | -27.80 | -7.40 | 0.00 | -59.70 | -12.10 |
Profit After Tax | 418.80 | -9.20 | -12.00 | -691.60 | -585.40 |
Extra items | 0.00 | 0.00 | 957.70 | 0.00 | 0.00 |
Minority Interest | -3.30 | 0.60 | 7.00 | | |
Share of Associate | | | | -156.90 | -8.60 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 415.50 | -8.70 | 952.70 | -848.50 | -594.00 |
Adjustments to PAT | | | | -13.70 | |
Profit Balance B/F | 2065.00 | 2073.70 | 1120.50 | 1982.70 | 1852.80 |
Appropriations | 2480.50 | 2065.00 | 2073.20 | 1120.50 | 1258.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -95.50 | | -0.50 | | -724.10 |
Equity Dividend % | 15.00 | | | | |
Earnings Per Share | 5.00 | 0.00 | 11.00 | -10.00 | -7.00 |
Adjusted EPS | 5.00 | 0.00 | 11.00 | -10.00 | -7.00 |