(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 267.10 | 88.60 | 318.90 | 923.30 | 785.20 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 267.10 | 88.60 | 318.90 | 923.30 | 785.20 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 267.10 | 88.60 | 318.90 | 923.30 | 785.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -268.60 | -263.70 | -112.00 | 214.60 | -45.20 |
Cost of Construction and Development | 393.90 | 288.80 | 277.50 | 329.50 | 295.10 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 393.90 | 288.80 | 277.50 | 329.50 | 295.10 |
Power & Fuel Cost | 19.70 | 18.70 | 16.80 | 18.40 | 20.80 |
Electricity & Power | 19.70 | 18.70 | 16.80 | 18.40 | 20.80 |
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 | 43.30 | 32.40 | 31.10 | 35.70 | 40.10 |
Salaries, Wages & Bonus | 40.80 | 29.90 | 29.20 | 33.90 | 38.50 |
Contributions to EPF & Pension Funds | 1.70 | 1.80 | 1.20 | 1.20 | 1.10 |
Workmen and Staff Welfare Expenses | 0.80 | 0.70 | 0.70 | 0.60 | 0.50 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 6.60 | 6.60 | 14.90 | 21.40 | 4.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 1.40 | 1.30 | 1.60 | 3.30 | 1.80 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 5.20 | 5.30 | 13.30 | 18.10 | 2.30 |
General and Administration Expenses | 15.50 | 16.70 | 11.50 | 13.00 | 12.00 |
Rent , Rates & Taxes | 1.80 | 1.70 | 1.40 | 0.90 | 0.70 |
Insurance | 0.80 | 0.80 | 0.70 | 0.70 | 0.50 |
Printing and stationery | | | | | |
Professional and legal fees | 5.80 | 5.60 | 8.00 | 9.70 | 9.10 |
Other Administration | 7.10 | 8.80 | 1.40 | 1.70 | 1.80 |
Selling and Distribution Expenses | 9.00 | 2.00 | 7.80 | 15.60 | 8.30 |
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 | 9.00 | 2.00 | 7.80 | 15.60 | 8.30 |
Miscellaneous Expenses | 11.30 | 14.50 | 21.60 | 26.20 | 19.80 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | 0.70 | 1.00 | 0.90 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | 0.00 | | |
Other Miscellaneous Expenses | 11.30 | 14.50 | 20.90 | 25.20 | 18.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 230.70 | 116.10 | 269.20 | 674.30 | 355.10 |
Operating Profit (Excl OI) | 36.40 | -27.40 | 49.80 | 249.00 | 430.10 |
Other Income | 14.00 | 10.70 | 18.70 | 13.30 | 34.00 |
Interest Received | 7.70 | 6.70 | 11.20 | 11.50 | 17.50 |
Dividend Received | 3.40 | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 0.40 | 0.40 | 2.40 | 1.10 | 12.20 |
Provision Written Back | 0.40 | 0.10 | 1.60 | 0.30 | 0.00 |
Foreign Exchange Gains | | | | | |
Others | 2.10 | 3.40 | 3.50 | 0.40 | 4.20 |
Operating Profit | 50.40 | -16.80 | 68.50 | 262.20 | 464.10 |
Interest | 1.90 | 2.70 | 4.00 | 3.10 | 2.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 1.90 | 2.70 | 4.00 | 3.10 | 2.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 48.50 | -19.40 | 64.50 | 259.10 | 462.20 |
Depreciation | 9.30 | 8.90 | 7.40 | 7.10 | 6.40 |
Profit Before Taxation & Exceptional Items | 39.20 | -28.30 | 57.00 | 252.00 | 455.70 |
Exceptional Income / Expenses | | | -5.50 | | -33.10 |
Profit Before Tax | 244.30 | -29.60 | 45.70 | 252.00 | 422.60 |
Provision for Tax | 8.00 | -1.80 | -20.90 | 52.70 | 84.50 |
Current Income Tax | 18.50 | 0.20 | 9.50 | 44.40 | 70.70 |
Deferred Tax | 1.60 | 0.70 | -1.10 | 0.30 | 5.40 |
Other taxes | -12.10 | -2.70 | -29.40 | 8.10 | 8.30 |
Profit After Tax | 236.30 | -27.70 | 66.60 | 199.30 | 338.10 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | 0.00 | 2.40 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 236.30 | -27.70 | 66.60 | 199.30 | 340.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 331.70 | 366.20 | 305.20 | 106.00 | 67.80 |
Appropriations | 568.00 | 338.50 | 371.90 | 305.20 | 408.40 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 568.00 | 338.50 | 371.90 | 305.20 | 408.40 |
Equity Dividend % | 25.00 | 20.00 | 25.00 | 25.00 | |
Earnings Per Share | 87.00 | -10.00 | 25.00 | 74.00 | 109.00 |
Adjusted EPS | 87.00 | -10.00 | 25.00 | 74.00 | 109.00 |