(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 52550.00 | 56900.00 | 35090.00 | 33370.00 | 36870.00 |
Income from ship building & Repairs | | | | | |
Charter Income | 36020.00 | 33920.00 | 21070.00 | 18740.00 | 18590.00 |
Freight and Demurrage | 15740.00 | 22680.00 | 13650.00 | 14280.00 | 17980.00 |
Other Operational Income | 800.00 | 300.00 | 370.00 | 340.00 | 300.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 52550.00 | 56900.00 | 35090.00 | 33370.00 | 36870.00 |
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 | 4340.00 | 6050.00 | 5230.00 | 3620.00 | 5960.00 |
Electricity & Power | | | | | |
Oil, Fuel & Natural gas | 4340.00 | 6050.00 | 5230.00 | 3620.00 | 5960.00 |
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 | 8860.00 | 7650.00 | 7080.00 | 6990.00 | 6930.00 |
Salaries, Wages & Bonus | 7710.00 | 6870.00 | 6330.00 | 6300.00 | 6180.00 |
Contributions to EPF & Pension Funds | 510.00 | 280.00 | 270.00 | 250.00 | 310.00 |
Workmen and Staff Welfare Expenses | 640.00 | 500.00 | 480.00 | 440.00 | 430.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 7870.00 | 9360.00 | 6130.00 | 5880.00 | 6480.00 |
Stevedoring,Despatch and Cargo expenses | | | | | |
Port,Light and canal Dues | 1750.00 | 1850.00 | 1920.00 | 1630.00 | 2330.00 |
Sub-contracted / Out sourced services | | | | | |
Repairs and Maintenance | 2460.00 | 2450.00 | 1630.00 | 1430.00 | 1400.00 |
Stores,spare parts and tools consumed | 3160.00 | 2640.00 | 2350.00 | 2440.00 | 2560.00 |
Other Operating Expenses | 500.00 | 2410.00 | 230.00 | 380.00 | 190.00 |
General and Administration Expenses | 1460.00 | 1290.00 | 1170.00 | 990.00 | 820.00 |
Rent , Rates & Taxes | 20.00 | 20.00 | 120.00 | 10.00 | 20.00 |
Insurance | 800.00 | 700.00 | 530.00 | 500.00 | 400.00 |
Printing and stationery | | | | | |
Professional and legal fees | | | | | |
Other General & administrative Expenses | 640.00 | 580.00 | 520.00 | 480.00 | 410.00 |
Selling and Distribution Expenses | 250.00 | 310.00 | 230.00 | 200.00 | 170.00 |
Advertisement & Sales Promotion | | | | | |
Brokerage & Commissions | 250.00 | 310.00 | 230.00 | 200.00 | 170.00 |
Freight Charges | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 1560.00 | 2170.00 | 1430.00 | 2440.00 | 4840.00 |
Bad debts /advances written off | 10.00 | | 10.00 | 0.00 | 10.00 |
Provision for doubtful debts | 10.00 | 190.00 | | | 120.00 |
Losson disposal of fixed assets(net) | | | 130.00 | | |
Losson foreign exchange fluctuations | | | | 730.00 | |
Losson sale of non-trade current investments | | | | | 3730.00 |
Other Miscellaneous Expenses | 1530.00 | 1980.00 | 1300.00 | 1700.00 | 980.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 24330.00 | 26830.00 | 21270.00 | 20110.00 | 25200.00 |
Operating Profit (Excl OI) | 28220.00 | 30080.00 | 13820.00 | 13250.00 | 11660.00 |
Other Income | 8630.00 | 6000.00 | 3060.00 | 6380.00 | 2620.00 |
Interest Received | 2120.00 | 790.00 | 220.00 | 320.00 | 730.00 |
Dividend Received | 210.00 | 130.00 | 10.00 | 10.00 | 10.00 |
Profit on sale of Fixed Assets | 2400.00 | 1170.00 | 530.00 | 860.00 | 480.00 |
Profits on sale of Investments | 1900.00 | 2080.00 | 660.00 | 1010.00 | 880.00 |
Foreign Exchange Gains | 520.00 | 1090.00 | 770.00 | 780.00 | 510.00 |
Provision Written Back | 230.00 | 110.00 | 200.00 | 150.00 | |
Others | 1260.00 | 630.00 | 670.00 | 3250.00 | 20.00 |
Operating Profit | 36850.00 | 36080.00 | 16880.00 | 19630.00 | 14280.00 |
Interest | 2650.00 | 3430.00 | 3700.00 | 3200.00 | 4500.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 60.00 | 80.00 | 70.00 | 80.00 | 100.00 |
Other Interest | 2580.00 | 3350.00 | 3630.00 | 3120.00 | 4400.00 |
PBDT | 34200.00 | 32660.00 | 13180.00 | 16430.00 | 9780.00 |
Depreciation | 7260.00 | 7120.00 | 6980.00 | 7000.00 | 7430.00 |
Profit Before Taxation & Exceptional Items | 26940.00 | 25540.00 | 6200.00 | 9430.00 | 2350.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 26940.00 | 25540.00 | 6200.00 | 9430.00 | 2350.00 |
Provision for Tax | 800.00 | -210.00 | -100.00 | 240.00 | 280.00 |
Current Income Tax | 670.00 | 330.00 | 250.00 | 240.00 | 270.00 |
Deferred Tax | 210.00 | -90.00 | -350.00 | 0.00 | -590.00 |
Other taxes | -80.00 | -460.00 | 0.00 | 0.00 | 600.00 |
Profit After Tax | 26140.00 | 25750.00 | 6300.00 | 9190.00 | 2070.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 26140.00 | 25750.00 | 6300.00 | 9190.00 | 2070.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 45850.00 | 28640.00 | 26250.00 | 19380.00 | 19020.00 |
Appropriations | 71990.00 | 54390.00 | 32540.00 | 28560.00 | 21090.00 |
General Reserves | | | | | |
Proposed Equity Dividend | 1070.00 | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 70920.00 | 54390.00 | 32540.00 | 28560.00 | 21090.00 |
Equity Dividend % | 363.00 | 288.00 | 99.00 | 90.00 | 81.00 |
Earnings Per Share | 183.00 | 180.00 | 44.00 | 62.00 | 14.00 |
Adjusted EPS | 183.00 | 180.00 | 44.00 | 62.00 | 14.00 |