(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 392.10 | 510.10 | 649.70 | 776.70 | 1219.40 |
Income from ship building & Repairs | | | | | |
Charter Income | 320.90 | 510.10 | 649.70 | 776.70 | 1219.40 |
Freight and Demurrage | | | | | |
Other Operational Income | 71.20 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 392.10 | 510.10 | 649.70 | 776.70 | 1219.40 |
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 | 15.80 | 68.00 | 71.80 | 94.20 | 90.00 |
Electricity & Power | | | | | |
Oil, Fuel & Natural gas | 15.80 | 68.00 | 71.80 | 94.20 | 90.00 |
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 | 51.20 | 49.50 | 261.10 | 313.80 | 377.70 |
Salaries, Wages & Bonus | 49.40 | 37.30 | 253.10 | 303.20 | 369.70 |
Contributions to EPF & Pension Funds | 1.10 | 11.30 | | | |
Workmen and Staff Welfare Expenses | 0.40 | 0.40 | 0.30 | 0.10 | 0.50 |
Other Employees Cost | 0.30 | 0.40 | 7.80 | 10.50 | 7.60 |
Operating Expenses | 204.50 | 333.80 | 125.90 | 213.00 | 205.00 |
Stevedoring,Despatch and Cargo expenses | | | | | |
Port,Light and canal Dues | 2.10 | 11.30 | 8.80 | 22.20 | 13.50 |
Sub-contracted / Out sourced services | | | | | |
Repairs and Maintenance | 54.30 | 37.60 | 25.50 | 77.40 | 32.90 |
Stores,spare parts and tools consumed | 16.20 | 70.50 | 76.00 | 96.80 | 127.00 |
Other Operating Expenses | 132.00 | 214.40 | 15.70 | 16.60 | 31.70 |
General and Administration Expenses | 117.10 | 168.40 | 148.20 | 220.20 | 282.90 |
Rent , Rates & Taxes | 1.90 | 1.60 | 0.70 | 5.30 | 6.20 |
Insurance | 6.40 | 19.40 | 17.20 | 23.30 | 38.30 |
Printing and stationery | | | | | |
Professional and legal fees | 86.30 | 111.00 | 103.30 | 163.10 | 189.60 |
Other General & administrative Expenses | 22.60 | 36.50 | 27.00 | 28.50 | 48.90 |
Selling and Distribution Expenses | | | | | |
Advertisement & Sales Promotion | | | | | |
Brokerage & Commissions | | | | | |
Freight Charges | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 15.10 | 24.00 | 10.80 | 13.90 | 18.20 |
Bad debts /advances written off | 0.40 | 9.80 | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | 2.10 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 14.60 | 14.20 | 10.80 | 13.90 | 16.10 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 403.70 | 643.70 | 617.70 | 855.00 | 973.80 |
Operating Profit (Excl OI) | -11.60 | -133.60 | 32.10 | -78.30 | 245.60 |
Other Income | 76.80 | 1.90 | 11.70 | 8.30 | 26.10 |
Interest Received | 51.20 | 0.90 | 2.60 | 4.90 | 23.30 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | 1.60 | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 0.20 | | 2.20 | | 2.90 |
Provision Written Back | | | | | |
Others | 25.40 | 1.00 | 5.30 | 3.40 | 0.00 |
Operating Profit | 65.20 | -131.70 | 43.70 | -70.00 | 271.70 |
Interest | 61.40 | 88.90 | 240.90 | 229.40 | 736.50 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 55.90 | 86.90 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 3.30 | 2.00 | 1.70 | 3.10 | 6.50 |
Other Interest | 2.20 | 0.00 | 239.30 | 226.30 | 730.00 |
PBDT | 3.80 | -220.60 | -197.20 | -299.40 | -464.80 |
Depreciation | 146.70 | 311.50 | 351.00 | 304.90 | 307.70 |
Profit Before Taxation & Exceptional Items | -143.00 | -532.10 | -548.20 | -604.30 | -772.60 |
Exceptional Income / Expenses | 539.40 | 4371.40 | -159.30 | 3900.00 | 682.70 |
Profit Before Tax | 396.50 | 3839.30 | -707.50 | 3295.70 | -89.80 |
Provision for Tax | 19.80 | 13.60 | 2.90 | 5.90 | -18.50 |
Current Income Tax | 6.10 | 2.80 | 3.70 | 5.90 | 8.70 |
Deferred Tax | | | | | |
Other taxes | 19.80 | 13.60 | 2.90 | 5.90 | -18.50 |
Profit After Tax | 376.70 | 3825.70 | -710.40 | 3289.80 | -71.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -18.40 | -669.00 | 88.20 | -1108.70 | -277.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 358.30 | 3156.70 | -622.20 | 2181.10 | -348.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -2112.00 | -5268.70 | -4646.50 | -6827.60 | -6479.30 |
Appropriations | -1753.70 | -2112.00 | -5268.70 | -4646.50 | -6827.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -1753.70 | -2112.00 | -5268.70 | -4646.50 | -6827.60 |
Equity Dividend % | | | | | |
Earnings Per Share | 14.00 | 128.00 | -25.00 | 88.00 | -14.00 |
Adjusted EPS | 14.00 | 128.00 | -25.00 | 88.00 | -14.00 |