(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 12360.00 | 9550.00 | 9630.00 | 21280.00 | 20500.00 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 12360.00 | 9550.00 | 9630.00 | 21280.00 | 20500.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 12360.00 | 9550.00 | 9630.00 | 21280.00 | 20500.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -10050.00 | -5710.00 | -3350.00 | 7360.00 | 2450.00 |
Cost of Construction and Development | 6750.00 | 3240.00 | 3820.00 | 1740.00 | 5640.00 |
Opening Raw Materials | 250.00 | 130.00 | 170.00 | 150.00 | 270.00 |
Cost of Land & Construction Materials | 2920.00 | 1220.00 | 440.00 | 790.00 | 980.00 |
Closing Stock | 260.00 | 250.00 | 130.00 | 170.00 | 150.00 |
Cost of Constructed property Sold | 3830.00 | 2140.00 | 3340.00 | 970.00 | 4550.00 |
Development Rights | | | | | |
Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | | | | | |
Electricity & Power | | | | | |
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 | 1710.00 | 1380.00 | 1150.00 | 1390.00 | 1240.00 |
Salaries, Wages & Bonus | 1650.00 | 1330.00 | 1110.00 | 1330.00 | 1180.00 |
Contributions to EPF & Pension Funds | 40.00 | 30.00 | 30.00 | 40.00 | 40.00 |
Workmen and Staff Welfare Expenses | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 8240.00 | 6070.00 | 3700.00 | 4080.00 | 4400.00 |
Sub-contracted / Out sourced services | 7910.00 | 5840.00 | 3460.00 | 3770.00 | 4080.00 |
Processing Charges | | | | | |
Repairs and Maintenance | 330.00 | 230.00 | 240.00 | 310.00 | 320.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 2080.00 | 1420.00 | 880.00 | 1250.00 | 1230.00 |
Rent , Rates & Taxes | 950.00 | 560.00 | 230.00 | 540.00 | 460.00 |
Insurance | | | | | |
Printing and stationery | 10.00 | 10.00 | 10.00 | 30.00 | 20.00 |
Professional and legal fees | 890.00 | 670.00 | 490.00 | 450.00 | 480.00 |
Other Administration | 230.00 | 180.00 | 150.00 | 230.00 | 270.00 |
Selling and Distribution Expenses | 1090.00 | 670.00 | 460.00 | 780.00 | 740.00 |
Advertisement & Sales Promotion | 950.00 | 580.00 | 370.00 | 650.00 | 620.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 130.00 | 100.00 | 90.00 | 130.00 | 120.00 |
Miscellaneous Expenses | 250.00 | 330.00 | 140.00 | 180.00 | 400.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 0.00 | 130.00 | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 0.00 | 0.00 | 0.00 | 0.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 250.00 | 200.00 | 140.00 | 180.00 | 400.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 10060.00 | 7410.00 | 6790.00 | 16780.00 | 16100.00 |
Operating Profit (Excl OI) | 2300.00 | 2140.00 | 2840.00 | 4500.00 | 4400.00 |
Other Income | 1710.00 | 4270.00 | 930.00 | 590.00 | 760.00 |
Interest Received | 280.00 | 170.00 | 590.00 | 240.00 | 300.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 70.00 | 70.00 | 0.00 | 0.00 | 0.00 |
Profits on sale of Investments | | 3640.00 | | | |
Provision Written Back | 420.00 | 160.00 | 170.00 | 70.00 | 270.00 |
Foreign Exchange Gains | | | | | |
Others | 940.00 | 230.00 | 170.00 | 280.00 | 190.00 |
Operating Profit | 4010.00 | 6400.00 | 3770.00 | 5090.00 | 5170.00 |
Interest | 3600.00 | 3320.00 | 3570.00 | 3430.00 | 3280.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 3350.00 | 3150.00 | 3320.00 | 3140.00 | 3100.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 30.00 | 10.00 | 10.00 | 20.00 | 40.00 |
Other Interest | 220.00 | 160.00 | 240.00 | 270.00 | 140.00 |
PBDT | 410.00 | 3090.00 | 200.00 | 1660.00 | 1890.00 |
Depreciation | 170.00 | 180.00 | 200.00 | 230.00 | 150.00 |
Profit Before Taxation & Exceptional Items | 240.00 | 2910.00 | 0.00 | 1430.00 | 1730.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 550.00 | 2860.00 | -20.00 | 1400.00 | 1720.00 |
Provision for Tax | -110.00 | 1380.00 | 20.00 | 520.00 | 570.00 |
Current Income Tax | 560.00 | 440.00 | 20.00 | 0.00 | 40.00 |
Deferred Tax | -670.00 | 940.00 | 0.00 | 520.00 | 530.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 670.00 | 1480.00 | -40.00 | 880.00 | 1140.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | | |
Share of Associate | | | | | |
Other Consolidated Items | -30.00 | 10.00 | -10.00 | 10.00 | -10.00 |
Consolidated Net Profit | 640.00 | 1490.00 | -50.00 | 900.00 | 1140.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 8950.00 | 7460.00 | 7510.00 | 6940.00 | 12310.00 |
Appropriations | 9580.00 | 8950.00 | 7460.00 | 7840.00 | 13440.00 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 9580.00 | 8950.00 | 7460.00 | 7840.00 | 13440.00 |
Equity Dividend % | | 100.00 | | | 20.00 |
Earnings Per Share | 3.00 | 6.00 | 0.00 | 4.00 | 5.00 |
Adjusted EPS | 3.00 | 6.00 | 0.00 | 4.00 | 5.00 |