(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 1259.00 | 467.40 | 5147.30 | 9324.20 | 27307.90 |
Sales | 305.40 | 254.30 | 4229.70 | 3832.30 | 19121.60 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 16.40 | 20.70 | 500.00 | 1327.10 | 7721.20 |
Revenue from property development | 754.20 | 19.90 | 149.10 | 3865.30 | |
Other Operational Income | 183.00 | 172.50 | 268.50 | 299.60 | 465.10 |
Less: Excise Duty | | | | | |
Net Sales | 1259.00 | 467.40 | 5147.30 | 9324.20 | 27307.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 292.90 | -261.50 | -186.60 | 2362.60 | -1105.50 |
Raw Material Consumed | 208.60 | 167.30 | 1568.20 | 1253.80 | 10288.50 |
Opening Raw Materials | 24.90 | 35.00 | 150.40 | 157.50 | 692.70 |
Purchases Raw Materials | 206.40 | 153.60 | 844.80 | 666.10 | 7781.70 |
Closing Raw Materials | 35.00 | 24.90 | 189.40 | 150.40 | 759.60 |
Other Direct Purchases / Brought in cost | 12.20 | 3.60 | 729.90 | 580.60 | 2573.70 |
Other raw material cost | 0.00 | 0.00 | 32.60 | 0.00 | 0.00 |
Power & Fuel Cost | 4.40 | 7.00 | 72.80 | 73.30 | 125.00 |
Electricity & Power | 4.40 | 7.00 | 72.80 | 73.30 | 125.00 |
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 | 149.60 | 149.10 | 1729.00 | 2139.30 | 6940.30 |
Salaries, Wages & Bonus | 142.00 | 137.00 | 1658.60 | 2056.60 | 6441.30 |
Contributions to EPF & Pension Funds | 3.80 | 6.90 | 33.80 | 43.30 | 358.00 |
Workmen and Staff Welfare Expenses | 3.70 | 5.30 | 36.70 | 39.30 | 152.80 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | -11.90 |
Other Manufacturing Expenses | 389.70 | 326.00 | 675.00 | 929.10 | 1595.30 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 3.70 | 15.10 | 133.20 | 161.20 | 270.30 |
Repairs and Maintenance | 25.50 | 31.30 | 174.40 | 126.80 | 225.60 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 360.50 | 279.60 | 367.40 | 641.00 | 1099.30 |
General and Administration Expenses | 106.80 | 149.90 | 353.60 | 423.30 | 5298.10 |
Rent , Rates & Taxes | 14.70 | 75.20 | 34.20 | 54.80 | 226.20 |
Insurance | 0.80 | 2.20 | 18.20 | 37.10 | 94.30 |
Printing and stationery | 2.00 | 1.20 | 3.40 | 3.20 | 400.00 |
Professional and legal fees | 43.20 | 38.70 | 128.20 | 151.30 | 711.50 |
Traveling and conveyance | 10.30 | 6.80 | 18.90 | 15.60 | 432.00 |
Other Administration | 46.10 | 32.60 | 169.50 | 176.80 | 3866.20 |
Selling and Distribution Expenses | 9.90 | 33.40 | 210.90 | 225.40 | 2588.60 |
Advertisement & Sales Promotion | 2.60 | 10.60 | 13.40 | 15.00 | 487.90 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 1.90 | 2.00 | 33.50 | 40.90 | 534.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 5.40 | 20.80 | 164.10 | 169.50 | 1565.90 |
Miscellaneous Expenses | 52.10 | 191.40 | 253.90 | 543.40 | 3287.80 |
Bad debts /advances written off | 1.90 | 0.40 | 52.10 | 140.60 | 2115.70 |
Provision for doubtful debts | 19.00 | 155.80 | 67.80 | -55.00 | 256.50 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | 1.50 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 31.20 | 33.60 | 134.10 | 457.80 | 915.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1213.80 | 762.60 | 4676.90 | 7950.20 | 29018.10 |
Operating Profit (Excl OI) | 45.10 | -295.20 | 470.40 | 1374.10 | -1710.20 |
Other Income | 252.40 | 2158.60 | 368.50 | 735.20 | 2413.50 |
Interest Received | 24.90 | 20.50 | 61.20 | 16.70 | 59.60 |
Dividend Received | | | | | 0.00 |
Profit on sale of Fixed Assets | 180.50 | 2098.00 | 36.40 | 102.00 | 45.60 |
Profits on sale of Investments | 4.80 | 10.60 | | | 10.50 |
Provision Written Back | 19.40 | 20.00 | 50.50 | 8.80 | 2059.80 |
Foreign Exchange Gains | 1.50 | | 153.60 | 130.20 | 91.40 |
Others | 21.20 | 9.40 | 66.90 | 477.60 | 146.70 |
Operating Profit | 297.50 | 1863.40 | 838.80 | 2109.30 | 703.40 |
Interest | 16.00 | 98.30 | 419.80 | 515.90 | 1013.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 3.00 | 49.20 | 341.40 | 452.80 | 880.10 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.40 | 12.10 | 3.00 | 17.20 | 53.50 |
Other Interest | 12.60 | 37.00 | 75.40 | 45.90 | 80.20 |
PBDT | 281.40 | 1765.10 | 419.00 | 1593.40 | -310.40 |
Depreciation | 16.40 | 59.10 | 414.40 | 681.30 | 981.10 |
Profit Before Taxation & Exceptional Items | 265.00 | 1706.10 | 4.70 | 912.10 | -1291.50 |
Exceptional Income / Expenses | -30.00 | 120.20 | -3464.10 | -1259.70 | -2146.90 |
Profit Before Tax | 213.80 | 1855.80 | -3339.00 | -299.40 | -3375.20 |
Provision for Tax | 24.50 | 64.30 | -102.80 | 602.40 | -24.90 |
Current Income Tax | 2.30 | 13.00 | 39.00 | 43.60 | 24.20 |
Deferred Tax | 20.00 | 46.10 | -142.10 | 558.80 | -114.30 |
Other taxes | 2.10 | 5.20 | 0.20 | 0.00 | 65.20 |
Profit After Tax | 189.30 | 1791.50 | -3236.20 | -901.80 | -3350.30 |
Extra items | -233.90 | 126.70 | 45522.70 | -264.30 | -32.50 |
Minority Interest | | 1.30 | 10.50 | 389.40 | 136.70 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -44.60 | 1919.50 | 42297.00 | -776.70 | -3246.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -3864.30 | -4953.50 | -6651.90 | -5835.90 | -2728.60 |
Appropriations | -3908.90 | -3033.90 | 35645.10 | -6612.60 | -5974.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 502.50 | 2.80 | 40598.60 | 39.30 | -138.70 |
Equity Dividend % | | 650.00 | | | |
Earnings Per Share | -3.00 | 149.00 | 3279.00 | -60.00 | -252.00 |
Adjusted EPS | -3.00 | 149.00 | 3279.00 | -60.00 | -252.00 |