(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 2022.10 | 2553.80 | 1540.20 | 1708.20 | 2110.10 |
Sales | 1956.30 | 2460.70 | 1530.20 | 1673.50 | 2084.80 |
Job Work/ Contract Receipts | 40.10 | 37.10 | 0.70 | 24.50 | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 25.60 | 56.00 | 9.30 | 10.20 | 25.30 |
Less: Excise Duty | | | | | |
Net Sales | 2022.10 | 2553.80 | 1540.20 | 1708.20 | 2110.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -60.10 | 3.30 | -43.10 | 18.90 | 4.60 |
Raw Material Consumed | 1448.20 | 1524.90 | 986.70 | 1055.50 | 1303.00 |
Opening Raw Materials | 592.70 | 467.00 | 350.50 | 249.00 | 400.10 |
Purchases Raw Materials | 1022.40 | 1616.70 | 1103.30 | 1156.90 | 1152.00 |
Closing Raw Materials | 166.90 | 592.70 | 467.00 | 350.50 | 249.00 |
Other Direct Purchases / Brought in cost | | 33.90 | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 234.70 | 249.00 | 210.80 | 247.40 | 266.20 |
Electricity & Power | 234.70 | 249.00 | 210.80 | 247.40 | 266.20 |
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 | 231.50 | 242.40 | 192.10 | 214.50 | 240.20 |
Salaries, Wages & Bonus | 202.70 | 214.00 | 167.30 | 186.80 | 210.40 |
Contributions to EPF & Pension Funds | 19.60 | 19.70 | 17.80 | 20.20 | 21.00 |
Workmen and Staff Welfare Expenses | 9.20 | 8.70 | 7.10 | 7.40 | 8.80 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 66.70 | 98.20 | 62.50 | 65.70 | 85.80 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 30.20 | 50.30 | 29.40 | 30.10 | 38.80 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 36.60 | 47.90 | 33.10 | 35.60 | 47.00 |
General and Administration Expenses | 43.60 | 37.40 | 30.40 | 36.20 | 34.80 |
Rent , Rates & Taxes | 7.00 | 5.60 | 4.80 | 4.60 | 8.30 |
Insurance | 8.50 | 6.70 | 6.80 | 6.50 | 4.70 |
Printing and stationery | | | | | |
Professional and legal fees | 7.40 | 8.70 | 6.10 | 7.60 | 6.80 |
Traveling and conveyance | 19.50 | 15.20 | 11.70 | 16.60 | 14.10 |
Other Administration | 20.80 | 16.50 | 12.70 | 17.50 | 15.00 |
Selling and Distribution Expenses | 27.90 | 63.10 | 31.30 | 31.90 | 41.40 |
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 | 27.90 | 63.10 | 31.30 | 31.90 | 41.40 |
Miscellaneous Expenses | 14.00 | 13.50 | 8.40 | 16.40 | 22.90 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.80 | 0.50 | 0.30 | 0.10 |
Losson foreign exchange fluctuations | 4.20 | 2.60 | | 4.60 | 3.20 |
Losson sale of non-trade current investments | | | 0.40 | 1.80 | 8.20 |
Other Miscellaneous Expenses | 9.80 | 10.10 | 7.50 | 9.80 | 11.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2006.40 | 2231.80 | 1479.20 | 1686.50 | 1999.00 |
Operating Profit (Excl OI) | 15.70 | 322.00 | 61.00 | 21.70 | 111.10 |
Other Income | 30.90 | 14.80 | 19.70 | 28.70 | 42.20 |
Interest Received | 4.10 | 5.80 | 5.60 | 2.00 | 3.80 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 4.70 | | 0.10 | 0.60 | 2.30 |
Profits on sale of Investments | 14.80 | 6.40 | 4.80 | 12.80 | 24.10 |
Provision Written Back | 6.80 | 1.40 | 0.50 | 12.50 | 5.70 |
Foreign Exchange Gains | 0.50 | | 5.50 | 0.40 | 0.90 |
Others | 0.00 | 1.10 | 3.10 | 0.40 | 5.30 |
Operating Profit | 46.50 | 336.80 | 80.70 | 50.40 | 153.30 |
Interest | 5.70 | 9.20 | 6.00 | 6.50 | 9.90 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 5.10 | 8.90 | 5.40 | 5.60 | 7.40 |
Other Interest | 0.60 | 0.30 | 0.70 | 1.00 | 2.50 |
PBDT | 40.80 | 327.60 | 74.70 | 43.90 | 143.40 |
Depreciation | 34.70 | 32.90 | 35.30 | 35.60 | 34.10 |
Profit Before Taxation & Exceptional Items | 6.10 | 294.70 | 39.40 | 8.20 | 109.30 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 6.10 | 294.70 | 30.30 | 8.20 | 109.30 |
Provision for Tax | 2.80 | 75.30 | 8.60 | -16.00 | 32.70 |
Current Income Tax | 3.70 | 83.60 | 16.20 | 5.50 | 37.00 |
Deferred Tax | 0.40 | -6.20 | -6.10 | -20.10 | 1.20 |
Other taxes | -1.30 | -2.20 | -1.50 | -1.40 | -5.50 |
Profit After Tax | 3.40 | 219.40 | 21.70 | 24.30 | 76.60 |
Extra items | 0.00 | 0.00 | 0.00 | 4.70 | 3.80 |
Minority Interest | | | | | |
Share of Associate | | | | -50.60 | -44.60 |
Other Consolidated Items | 9.20 | 4.00 | | | |
Consolidated Net Profit | 12.60 | 223.40 | 21.70 | -21.70 | 35.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3.20 | 110.10 | 106.10 | 132.80 | 146.30 |
Appropriations | 15.80 | 333.50 | 127.80 | 111.10 | 182.10 |
General Reserves | 20.00 | 320.00 | 20.00 | | 15.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 27.50 | 10.30 | -2.20 | 5.00 | 34.30 |
Equity Dividend % | | 40.00 | 15.00 | | 6.00 |
Earnings Per Share | 2.00 | 32.00 | 3.00 | -4.00 | 4.00 |
Adjusted EPS | 2.00 | 32.00 | 3.00 | -4.00 | 4.00 |