(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 2228.10 | 2705.00 | 2907.30 | 3115.80 | 3765.60 |
Sales | 2228.10 | 2705.00 | 2907.30 | 3115.80 | 3765.60 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 2228.10 | 2705.00 | 2907.30 | 3115.80 | 3765.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 22.00 | 78.60 | -98.10 | 95.70 | -54.50 |
Raw Material Consumed | 2170.70 | 2555.30 | 2948.80 | 2973.70 | 3751.60 |
Opening Raw Materials | 65.10 | 56.70 | 12.20 | 35.80 | 87.10 |
Purchases Raw Materials | 319.10 | 761.80 | 886.50 | 641.00 | 836.00 |
Closing Raw Materials | 0.10 | 65.10 | 56.70 | 12.20 | 35.80 |
Other Direct Purchases / Brought in cost | 1786.60 | 1801.90 | 2106.70 | 2309.00 | 2864.30 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.60 | 0.50 | 0.30 | 0.20 | 0.20 |
Electricity & Power | 0.60 | 0.50 | 0.30 | 0.20 | 0.20 |
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 | 8.00 | 8.80 | 8.50 | 8.20 | 8.10 |
Salaries, Wages & Bonus | 7.90 | 8.60 | 8.30 | 8.10 | 8.10 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | 0.10 | 0.20 | 0.20 | 0.10 | 0.10 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 0.00 | 0.20 | 0.30 | 0.20 | 0.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.20 | 0.30 | 0.20 | 0.20 |
General and Administration Expenses | 6.30 | 4.20 | 4.50 | 3.40 | 3.80 |
Rent , Rates & Taxes | 1.40 | | | | |
Insurance | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
Printing and stationery | | | | | |
Professional and legal fees | 2.10 | 1.10 | 2.10 | 0.70 | 1.00 |
Traveling and conveyance | 0.30 | 0.60 | 0.20 | 0.30 | 0.60 |
Other Administration | 2.60 | 2.80 | 2.20 | 2.40 | 2.70 |
Selling and Distribution Expenses | 12.00 | 21.00 | 21.70 | 19.30 | 13.90 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | 12.00 | 21.00 | 21.70 | 19.30 | 13.90 |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 3.00 | 3.80 | 3.40 | 5.60 | 9.30 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.00 | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 3.00 | 3.80 | 3.40 | 5.60 | 9.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2222.50 | 2672.40 | 2889.40 | 3106.10 | 3732.60 |
Operating Profit (Excl OI) | 5.60 | 32.60 | 17.90 | 9.60 | 33.00 |
Other Income | 9.30 | 1.20 | 11.70 | 9.10 | 6.60 |
Interest Received | | | | | |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | 0.10 | | | |
Foreign Exchange Gains | 8.40 | 0.10 | 11.70 | 9.10 | 6.60 |
Others | 0.90 | 1.00 | 0.00 | 0.00 | 0.00 |
Operating Profit | 15.00 | 33.80 | 29.50 | 18.80 | 39.60 |
Interest | 8.00 | 9.90 | 8.50 | 12.40 | 10.80 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1.20 | 2.10 | 0.70 | 2.10 | 3.00 |
Other Interest | 6.80 | 7.80 | 7.80 | 10.30 | 7.80 |
PBDT | 6.90 | 23.90 | 21.00 | 6.40 | 28.80 |
Depreciation | 0.20 | 0.70 | 0.90 | 0.90 | 1.40 |
Profit Before Taxation & Exceptional Items | 6.70 | 23.20 | 20.10 | 5.40 | 27.40 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 6.70 | 23.20 | 20.10 | 5.40 | 27.40 |
Provision for Tax | 0.50 | 1.50 | 2.10 | 1.10 | 1.80 |
Current Income Tax | 0.40 | 1.10 | 2.10 | 1.10 | 1.40 |
Deferred Tax | | | | | |
Other taxes | 0.50 | 1.50 | 2.10 | 1.10 | 1.80 |
Profit After Tax | 6.20 | 21.70 | 18.10 | 4.40 | 25.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6.20 | 21.70 | 18.10 | 4.40 | 25.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 468.80 | 447.10 | 429.00 | 424.60 | 399.00 |
Appropriations | 475.00 | 468.80 | 447.10 | 429.00 | 424.60 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 98.90 | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |