(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 13869.70 | 33968.50 | 31170.50 | 41132.50 | 57187.80 |
Sales | 13867.90 | 33966.60 | 31168.60 | 41046.50 | 57187.80 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | 85.00 | |
Other Operational Income | 1.80 | 1.90 | 1.90 | 1.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 13869.70 | 33968.50 | 31170.50 | 41132.50 | 57187.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 3.50 | -53.20 | 56.20 | 105.80 | 424.60 |
Raw Material Consumed | 13658.40 | 33693.40 | 30821.10 | 40700.10 | 53302.30 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 13658.40 | 33693.40 | 30821.10 | 40700.10 | 53302.30 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3.10 | 3.60 | 5.40 | 6.20 | 7.10 |
Electricity & Power | 3.10 | 3.60 | 5.40 | 6.20 | 7.10 |
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 | 53.70 | 51.80 | 47.50 | 57.80 | 63.50 |
Salaries, Wages & Bonus | 50.10 | 48.60 | 44.50 | 46.10 | 50.90 |
Contributions to EPF & Pension Funds | 1.30 | 1.70 | 1.70 | 2.20 | 2.50 |
Workmen and Staff Welfare Expenses | 1.80 | 1.20 | 1.00 | 9.20 | 9.80 |
Other Employees Cost | 0.50 | 0.30 | 0.30 | 0.30 | 0.30 |
Other Manufacturing Expenses | 13.50 | 9.50 | 12.90 | 16.60 | 14.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 13.50 | 9.50 | 12.90 | 16.60 | 14.40 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 71.30 | 51.20 | 55.50 | 74.90 | 72.70 |
Rent , Rates & Taxes | 12.70 | 13.70 | 16.70 | 21.70 | 36.70 |
Insurance | 3.80 | 3.10 | 4.70 | 6.00 | 10.70 |
Printing and stationery | | | | | |
Professional and legal fees | 23.80 | 18.40 | 22.30 | 20.40 | |
Traveling and conveyance | 23.30 | 8.00 | 3.50 | 18.40 | 18.80 |
Other Administration | 31.00 | 16.00 | 11.80 | 26.80 | 25.30 |
Selling and Distribution Expenses | | 0.30 | 0.40 | 0.10 | 19.40 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | 18.50 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.30 | 0.40 | 0.10 | 0.90 |
Miscellaneous Expenses | 271.70 | 138.20 | 879.90 | 790.30 | 1857.40 |
Bad debts /advances written off | 60.00 | | 218.30 | 338.20 | 38.00 |
Provision for doubtful debts | 43.80 | 84.00 | 111.40 | | |
Losson disposal of fixed assets(net) | 6.40 | 2.10 | | 20.50 | 3.20 |
Losson foreign exchange fluctuations | 2.20 | | 470.50 | | 588.10 |
Losson sale of non-trade current investments | -0.70 | 23.40 | | 21.60 | |
Other Miscellaneous Expenses | 160.00 | 28.70 | 79.70 | 410.00 | 1228.10 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 14075.20 | 33894.80 | 31878.90 | 41751.80 | 55761.40 |
Operating Profit (Excl OI) | -205.50 | 73.70 | -708.40 | -619.30 | 1426.40 |
Other Income | 432.50 | 458.40 | 757.70 | 1705.60 | 794.80 |
Interest Received | 155.10 | 89.90 | 115.50 | 150.30 | 374.30 |
Dividend Received | 0.20 | 39.70 | 0.40 | 1.50 | 2.70 |
Profit on sale of Fixed Assets | | | 2.60 | | |
Profits on sale of Investments | | | 425.30 | 5.60 | 347.60 |
Provision Written Back | 21.20 | | | 348.20 | |
Foreign Exchange Gains | 152.50 | 231.50 | | 1126.40 | |
Others | 103.50 | 97.30 | 213.90 | 73.60 | 70.20 |
Operating Profit | 227.00 | 532.10 | 49.30 | 1086.30 | 2221.20 |
Interest | 129.00 | 318.60 | 433.90 | 501.60 | 586.30 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 22.50 | 44.40 | 53.40 | 58.00 | 157.30 |
Other Interest | 106.50 | 274.20 | 380.50 | 443.60 | 429.00 |
PBDT | 98.00 | 213.50 | -384.60 | 584.70 | 1634.90 |
Depreciation | 23.90 | 27.60 | 30.00 | 31.90 | 31.80 |
Profit Before Taxation & Exceptional Items | 74.10 | 185.90 | -414.60 | 552.80 | 1603.10 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 93.30 | 192.80 | -540.00 | 552.80 | 1603.10 |
Provision for Tax | 41.40 | 46.00 | 23.10 | 200.60 | 388.90 |
Current Income Tax | 29.80 | 43.50 | 1.60 | 63.60 | 465.30 |
Deferred Tax | -14.70 | -11.80 | 23.40 | 129.60 | -43.60 |
Other taxes | 26.30 | 14.30 | -1.90 | 7.40 | -32.80 |
Profit After Tax | 51.90 | 146.80 | -563.10 | 352.20 | 1214.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | -4.80 | 21.50 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 51.90 | 146.80 | -563.10 | 347.40 | 1235.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 5598.50 | 5230.00 | 5709.80 | 6374.70 | 6049.10 |
Appropriations | 5650.40 | 5376.80 | 5146.70 | 6722.10 | 7284.80 |
General Reserves | | | | | 20.40 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -669.10 | -221.70 | -83.30 | 36.00 | 889.70 |
Equity Dividend % | | | | | 10.00 |
Earnings Per Share | 2.00 | 5.00 | -19.00 | 12.00 | 41.00 |
Adjusted EPS | 2.00 | 5.00 | -19.00 | 12.00 | 41.00 |