(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 326.70 | 1876.90 | 729.70 | 634.30 | 439.60 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 326.70 | 1876.90 | 729.70 | 634.30 | 439.60 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 326.70 | 1876.90 | 729.70 | 634.30 | 439.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -47.00 | -5.90 | 108.30 | 24.00 | -57.50 |
Cost of Construction and Development | 372.40 | 369.40 | 232.00 | 180.60 | 65.10 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | 92.10 | 0.70 | 0.20 | 46.50 | 0.40 |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 372.40 | 369.40 | 232.00 | 180.60 | 65.10 |
Power & Fuel Cost | 6.00 | 5.60 | 4.40 | 4.30 | 6.20 |
Electricity & Power | 6.00 | 5.60 | 4.40 | 4.30 | 6.20 |
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 | 83.70 | 75.10 | 80.60 | 88.80 | 100.50 |
Salaries, Wages & Bonus | 77.70 | 68.20 | 76.10 | 83.80 | 91.60 |
Contributions to EPF & Pension Funds | 4.30 | 5.50 | 3.50 | 3.30 | 7.30 |
Workmen and Staff Welfare Expenses | 1.70 | 1.40 | 1.00 | 1.80 | 1.50 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 108.70 | 109.20 | 100.60 | 114.50 | 121.40 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 39.40 | 39.90 | 46.30 | 57.40 | 65.80 |
Repairs and Maintenance | 2.80 | 3.50 | 4.10 | 3.10 | 3.50 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 66.50 | 65.80 | 50.20 | 54.00 | 52.10 |
General and Administration Expenses | 41.30 | 1058.60 | 41.30 | 70.90 | 75.80 |
Rent , Rates & Taxes | 1.50 | 2.10 | 1.20 | 1.60 | 20.90 |
Insurance | 1.30 | 1.50 | 1.40 | 2.00 | 1.60 |
Printing and stationery | 2.80 | 2.30 | 2.10 | 2.30 | 2.80 |
Professional and legal fees | 23.60 | 1041.80 | 25.80 | 48.60 | 33.00 |
Other Administration | 11.90 | 10.90 | 10.80 | 16.50 | 17.50 |
Selling and Distribution Expenses | 1.00 | 0.40 | 4.20 | 2.00 | 2.70 |
Advertisement & Sales Promotion | 0.80 | 0.30 | 1.00 | 0.30 | 0.40 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.20 | 0.10 | 3.30 | 1.70 | 2.30 |
Miscellaneous Expenses | 20.10 | 25.70 | 4.90 | 8.20 | 14.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 20.10 | 25.70 | 4.90 | 8.20 | 14.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 586.30 | 1638.10 | 576.40 | 493.40 | 328.20 |
Operating Profit (Excl OI) | -259.60 | 238.80 | 153.30 | 140.90 | 111.40 |
Other Income | 321.90 | 33.50 | 22.10 | 31.20 | 30.70 |
Interest Received | 9.00 | 7.40 | 6.60 | 10.00 | 8.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.10 | 0.90 | 0.10 | 0.60 | 0.50 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 312.80 | 25.20 | 15.40 | 20.70 | 22.20 |
Operating Profit | 62.30 | 272.30 | 175.40 | 172.10 | 142.10 |
Interest | 41.50 | 62.80 | 88.10 | 123.90 | 207.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 26.10 | 33.50 | 50.80 | 50.20 | 67.60 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1.90 | 1.80 | 2.70 | 4.00 | 6.10 |
Other Interest | 13.50 | 27.50 | 34.60 | 69.60 | 133.80 |
PBDT | 20.80 | 209.50 | 87.30 | 48.30 | -65.50 |
Depreciation | 8.60 | 37.90 | 14.80 | 36.50 | 9.30 |
Profit Before Taxation & Exceptional Items | 12.20 | 171.50 | 72.50 | 11.70 | -74.80 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 12.20 | 171.50 | 72.50 | 11.70 | -74.80 |
Provision for Tax | 23.90 | 71.40 | 2.20 | 3.30 | 9.10 |
Current Income Tax | 5.90 | 52.40 | 10.20 | -0.90 | 8.70 |
Deferred Tax | 18.00 | 5.20 | -15.30 | 4.20 | 0.40 |
Other taxes | 0.00 | 13.80 | 7.30 | 0.00 | 0.00 |
Profit After Tax | -11.70 | 100.20 | 70.30 | 8.40 | -83.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | -16.50 | 13.30 | -3.50 | -3.80 | -1.10 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -28.20 | 113.50 | 66.80 | 4.60 | -85.10 |
Adjustments to PAT | | 19.00 | | | |
Profit Balance B/F | 153.10 | 23.30 | -42.60 | -45.90 | 42.00 |
Appropriations | 124.90 | 155.80 | 24.20 | -41.30 | -43.10 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 124.90 | 155.80 | 24.20 | -41.30 | -43.10 |
Equity Dividend % | | | 5.00 | | |
Earnings Per Share | -4.00 | 15.00 | 9.00 | 1.00 | -12.00 |
Adjusted EPS | -4.00 | 15.00 | 9.00 | 1.00 | -12.00 |