(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 31.70 | 28.20 | 25.20 | 22.50 | 20.50 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 31.70 | 28.20 | 25.20 | 22.50 | 20.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 31.70 | 28.20 | 25.20 | 22.50 | 20.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Construction and Development | | | | | |
Opening Raw Materials | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 |
Cost of Land & Construction Materials | | | | | |
Closing Stock | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 3.60 | 3.60 | 3.60 | 3.60 | 3.60 |
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 | | | | | |
Salaries, Wages & Bonus | | | | | |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | | | | | |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | 0.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 2.50 | 2.50 | 2.20 | 2.30 | 2.60 |
Rent , Rates & Taxes | 0.50 | 0.50 | 0.50 | 0.40 | 0.50 |
Insurance | 0.00 | 0.10 | 0.10 | 0.00 | 0.10 |
Printing and stationery | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 |
Professional and legal fees | 0.80 | 0.90 | 0.60 | 0.90 | 0.90 |
Other Administration | 1.00 | 0.90 | 0.90 | 0.90 | 0.90 |
Selling and Distribution Expenses | | 0.20 | | | |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.20 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 0.20 | 0.10 | 0.00 | 0.10 | 1.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.20 | 0.10 | 0.00 | 0.10 | 1.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2.60 | 2.80 | 2.20 | 2.40 | 3.60 |
Operating Profit (Excl OI) | 29.10 | 25.50 | 23.00 | 20.10 | 16.90 |
Other Income | | | | | |
Interest Received | | | | | 0.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Profit | 29.10 | 25.50 | 23.00 | 20.10 | 16.90 |
Interest | 13.80 | 11.80 | 17.40 | 15.30 | 13.70 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 13.80 | 11.80 | 17.40 | 15.10 | 13.60 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 0.00 | 0.00 | 0.10 | 0.20 | 0.10 |
PBDT | 15.30 | 13.60 | 5.60 | 4.80 | 3.20 |
Depreciation | | | | | |
Profit Before Taxation & Exceptional Items | 15.30 | 13.60 | 5.60 | 4.80 | 3.20 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 15.30 | 13.60 | 5.60 | 4.80 | 3.20 |
Provision for Tax | 4.00 | 3.70 | 1.70 | 1.40 | 0.30 |
Current Income Tax | 4.00 | 1.00 | | | 0.50 |
Deferred Tax | | 2.70 | 1.70 | 1.30 | 0.20 |
Other taxes | 4.00 | 0.00 | 1.70 | 1.40 | -0.50 |
Profit After Tax | 11.30 | 9.90 | 3.90 | 3.40 | 2.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | 0.20 | 0.30 | 0.40 | 0.10 | 2.60 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 11.50 | 10.20 | 4.30 | 3.50 | 5.50 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -1.80 | -12.00 | -16.40 | -19.90 | -20.70 |
Appropriations | 9.70 | -1.80 | -12.00 | -16.40 | -15.20 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 9.70 | -1.80 | -12.00 | -16.40 | -15.20 |
Equity Dividend % | | | | | |
Earnings Per Share | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 |
Adjusted EPS | 1.00 | 1.00 | 1.00 | 0.00 | 1.00 |