(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 3.40 | 3.20 | 2.80 | 2.60 | 2.99 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3.40 | 3.20 | 2.80 | 2.60 | 2.99 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 3.40 | 3.20 | 2.80 | 2.60 | 2.99 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.10 | 0.10 | 0.10 | 0.16 | 0.18 |
Electricity & Power | 0.10 | 0.10 | 0.10 | 0.16 | 0.18 |
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 | 8.10 | 8.30 | 7.80 | 7.78 | 8.45 |
Salaries, Wages & Bonus | 7.60 | 7.80 | 7.30 | 7.27 | 7.89 |
Contributions to EPF & Pension Funds | 0.50 | 0.50 | 0.50 | 0.51 | 0.54 |
Workmen and Staff Welfare Expenses | 0.00 | 0.00 | | | 0.02 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 0.00 | 0.00 | 0.10 | 0.00 | 0.02 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.10 | 0.00 | 0.02 |
General and Administration Expenses | 4.50 | 6.00 | 5.00 | 5.15 | 7.82 |
Rent , Rates & Taxes | 1.40 | 1.50 | 1.50 | 1.39 | 1.50 |
Insurance | 0.20 | 0.20 | 0.20 | 0.23 | 0.30 |
Printing and stationery | 0.10 | 0.10 | 0.10 | 0.09 | 0.65 |
Professional and legal fees | 1.60 | 2.80 | 1.80 | 1.79 | 3.78 |
Traveling and conveyance | 0.10 | 0.20 | 0.10 | 0.21 | 0.42 |
Other Administration | 1.30 | 1.30 | 1.40 | 1.65 | 1.60 |
Selling and Distribution Expenses | 0.70 | 0.40 | 0.20 | 0.41 | 0.81 |
Advertisement & Sales Promotion | 0.30 | 0.20 | 0.20 | 0.33 | 0.32 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 0.00 | 0.20 | 0.00 | 0.00 | 0.25 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.50 | 0.00 | 0.00 | 0.08 | 0.25 |
Miscellaneous Expenses | 2.50 | 2.00 | 2.50 | 1.45 | 71.02 |
Bad debts /advances written off | | | 1.00 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | 3.62 |
Other Miscellaneous Expenses | 2.50 | 2.00 | 1.40 | 1.45 | 67.40 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 16.00 | 16.90 | 15.70 | 14.95 | 88.30 |
Operating Profit (Excl OI) | -12.60 | -13.70 | -12.90 | -12.36 | -85.31 |
Other Income | 32.30 | 27.30 | 29.80 | 27.10 | 39.64 |
Interest Received | 24.30 | 20.70 | 18.60 | 19.91 | 26.15 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 8.00 | 6.60 | 11.20 | 7.19 | 13.50 |
Operating Profit | 19.70 | 13.60 | 16.90 | 14.74 | -45.67 |
Interest | 4.00 | 4.00 | 4.00 | 3.88 | 4.93 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 4.00 | 4.00 | 4.00 | 3.88 | 4.93 |
PBDT | 15.60 | 9.60 | 12.90 | 10.86 | -50.60 |
Depreciation | 1.90 | 1.90 | 2.40 | 2.48 | 2.51 |
Profit Before Taxation & Exceptional Items | 13.80 | 7.70 | 10.50 | 8.38 | -53.11 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 13.80 | 7.70 | 10.50 | 8.38 | -53.11 |
Provision for Tax | 3.50 | 3.70 | 1.90 | 3.89 | -0.27 |
Current Income Tax | 4.10 | 3.50 | 1.90 | 2.33 | 0.11 |
Deferred Tax | | | | | |
Other taxes | 3.50 | 3.70 | 1.90 | 3.89 | -0.27 |
Profit After Tax | 10.20 | 4.00 | 8.60 | 4.49 | -52.84 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 10.20 | 4.00 | 8.60 | 4.49 | -52.84 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 222.00 | 218.00 | 208.90 | 204.88 | 258.64 |
Appropriations | 232.30 | 222.00 | 217.50 | 209.37 | 205.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -0.10 | 0.00 | -0.60 | 0.33 | 0.91 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | -3.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | -3.00 |