(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 114.00 | 112.00 | 220.00 | 231.00 | 478.00 |
Rooms / Restaurant / Banquets | | | 114.00 | 150.00 | 337.00 |
Communication Services | | | | | |
Food & Beverages | | | | | 39.00 |
Other Operational Income | 114.00 | 112.00 | 106.00 | 81.00 | 102.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 114.00 | 112.00 | 220.00 | 231.00 | 478.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Foods, Beverages Consumed | | | | | 50.00 |
Opening Raw Materials | | | | | 2.00 |
Purchases Raw Materials | | | | | 51.00 |
Closing Raw Materials | | | | | 3.00 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 4.00 | 8.00 |
Electricity & Power | 0.00 | 0.00 | 0.00 | 4.00 | 8.00 |
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 | 97.00 | 14.00 | 15.00 | 21.00 | 288.00 |
Salaries, Wages & Bonus | 57.00 | 13.00 | 14.00 | 20.00 | 285.00 |
Contributions to EPF & Pension Funds | 3.00 | 1.00 | 1.00 | 1.00 | 2.00 |
Workmen and Staff Welfare Expenses | 15.00 | 0.00 | | | 0.00 |
Other Employees Cost | 23.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Operating & Servicing Cost | 32.00 | 30.00 | 29.00 | 26.00 | 39.00 |
Linen & Room Supplies | | | | | |
Catering Supplies | | | | | |
Repairs and Maintenance | 31.00 | 27.00 | 26.00 | 20.00 | 39.00 |
Laundry & Washing Expenses | | | | | |
Music,Banquets and Restaurants | | | | | |
Other Operating Expenses | 1.00 | 2.00 | 4.00 | 6.00 | 0.00 |
Selling and Administration Expenses | 91.00 | 89.00 | 88.00 | 57.00 | 130.00 |
Rent , Rates & Taxes | 41.00 | 36.00 | 38.00 | 38.00 | 36.00 |
Insurance | 2.00 | 1.00 | 1.00 | 1.00 | 0.00 |
Printing and stationery | | | | | |
Professional and legal fees | 37.00 | 41.00 | 42.00 | 13.00 | 44.00 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | | | | | |
Advertisement & Sales Promotion | | | | | |
Other Selling & administrative Expenses | 11.00 | 10.00 | 7.00 | 5.00 | 50.00 |
Miscellaneous Expenses | 20.00 | 2.00 | 4.00 | 6.00 | 26.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 13.00 | | 1.00 | | |
Losson disposal of fixed assets(net) | | | 0.00 | 0.00 | 15.00 |
Losson foreign exchange fluctuations | | 0.00 | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 7.00 | 2.00 | 3.00 | 6.00 | 11.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 241.00 | 135.00 | 137.00 | 115.00 | 541.00 |
Operating Profit (Excl OI) | -127.00 | -23.00 | 83.00 | 116.00 | -63.00 |
Other Income | 182.00 | 855.00 | 938.00 | 44.00 | 49.00 |
Interest Received | 161.00 | 91.00 | 4.00 | 3.00 | 30.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 5.00 | 743.00 | 910.00 | 30.00 | 0.00 |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | | | |
Provision Written Back | | | | | 13.00 |
Others | 15.00 | 21.00 | 25.00 | 11.00 | 6.00 |
Operating Profit | 55.00 | 832.00 | 1021.00 | 160.00 | -14.00 |
Interest | 723.00 | 324.00 | 60.00 | 104.00 | 172.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | 0.00 | 0.00 | 0.00 | 0.00 |
Other Interest | 723.00 | 324.00 | 60.00 | 104.00 | 172.00 |
PBDT | -669.00 | 508.00 | 962.00 | 56.00 | -186.00 |
Depreciation | 20.00 | 19.00 | 26.00 | 36.00 | 45.00 |
Profit Before Taxation & Exceptional Items | -688.00 | 489.00 | 936.00 | 21.00 | -231.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -688.00 | 489.00 | 936.00 | 21.00 | -231.00 |
Provision for Tax | -26.00 | 63.00 | 10.00 | 3.00 | -59.00 |
Current Income Tax | | 35.00 | 12.00 | 3.00 | 0.00 |
Deferred Tax | -26.00 | 28.00 | -2.00 | | -57.00 |
Other taxes | -26.00 | 0.00 | 0.00 | 3.00 | -2.00 |
Profit After Tax | -662.00 | 426.00 | 925.00 | 18.00 | -172.00 |
Extra items | 0.00 | 0.00 | 186.00 | -13.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -662.00 | 426.00 | 1111.00 | 5.00 | -172.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1940.00 | 1514.00 | 431.00 | 425.00 | 755.00 |
Appropriations | 1278.00 | 1940.00 | 1542.00 | 431.00 | 583.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1278.00 | 1940.00 | 1542.00 | 431.00 | 583.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -51.00 | 32.00 | 85.00 | 0.00 | -13.00 |
Adjusted EPS | -51.00 | 32.00 | 85.00 | 0.00 | -13.00 |