(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 659.50 | 1548.80 | 1431.00 | 2675.19 | 4050.77 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 659.50 | 1548.80 | 1431.00 | 2675.19 | 4050.77 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 659.50 | 1548.80 | 1431.00 | 2675.19 | 4050.77 |
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 | 10.30 | 18.30 | 19.00 | 65.04 | 72.74 |
Electricity & Power | | | | | |
Oil, Fuel & Natural gas | 10.30 | 18.30 | 19.00 | 65.04 | 72.74 |
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 | 138.90 | 163.90 | 117.60 | 154.71 | 216.91 |
Salaries, Wages & Bonus | 130.30 | 156.60 | 112.60 | 146.39 | 208.11 |
Contributions to EPF & Pension Funds | 6.50 | 4.80 | 4.30 | 6.64 | 7.16 |
Workmen and Staff Welfare Expenses | 2.10 | 2.50 | 0.70 | 1.68 | 1.64 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 356.50 | 962.60 | 1015.50 | 2139.38 | 2611.54 |
Sub-contracted / Out sourced services | | | 116.90 | 327.94 | |
Processing Charges | 311.50 | 889.60 | 800.30 | 1520.77 | 2325.57 |
Repairs and Maintenance | 2.40 | 9.00 | 8.30 | 23.85 | 19.20 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 42.60 | 64.00 | 90.00 | 266.83 | 266.77 |
General and Administration Expenses | 45.50 | 62.10 | 68.90 | 110.69 | 116.61 |
Rent , Rates & Taxes | 17.50 | 25.10 | 28.80 | 31.65 | 27.79 |
Insurance | 5.70 | 5.40 | 6.90 | 6.03 | 5.47 |
Printing and stationery | 0.70 | 0.80 | 1.00 | 2.06 | 2.32 |
Professional and legal fees | 5.80 | 4.80 | 6.00 | 9.39 | 6.95 |
Traveling and conveyance | 5.50 | 7.50 | 6.70 | 15.49 | 23.08 |
Other Administration | 15.70 | 26.00 | 26.20 | 61.56 | 74.08 |
Selling and Distribution Expenses | | | | | |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 39.90 | 9.50 | 53.10 | 12.41 | 8.82 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 27.80 | | | | |
Losson disposal of fixed assets(net) | | | 37.40 | 0.48 | |
Losson foreign exchange fluctuations | | 1.00 | 2.00 | | 0.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 12.10 | 8.50 | 13.60 | 11.93 | 8.12 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 591.00 | 1216.40 | 1274.00 | 2482.22 | 3026.61 |
Operating Profit (Excl OI) | 68.50 | 332.50 | 156.90 | 192.97 | 1024.16 |
Other Income | 241.00 | 52.90 | 225.70 | 39.48 | 50.82 |
Interest Received | 45.90 | 37.50 | 23.80 | 14.18 | 19.21 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 170.00 | 3.10 | 1.60 | | |
Profits on sale of Investments | 10.90 | 3.60 | | | 31.61 |
Provision Written Back | | | 10.60 | | |
Foreign Exchange Gains | 0.40 | | | 0.44 | |
Others | 13.70 | 8.70 | 189.70 | 24.86 | 0.00 |
Operating Profit | 309.50 | 385.30 | 382.70 | 232.45 | 1074.98 |
Interest | 5.50 | 11.10 | 19.20 | 26.08 | 30.32 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 3.00 | 10.60 | 17.50 | 19.83 | 17.80 |
Other Interest | 2.50 | 0.50 | 1.70 | 6.25 | 12.52 |
PBDT | 304.00 | 374.20 | 363.50 | 206.37 | 1044.66 |
Depreciation | 125.40 | 198.30 | 272.40 | 283.48 | 320.14 |
Profit Before Taxation & Exceptional Items | 178.60 | 175.90 | 91.10 | -77.11 | 724.52 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 178.60 | 175.90 | 91.10 | -77.11 | 724.52 |
Provision for Tax | 48.70 | 54.00 | 26.70 | 10.57 | 270.44 |
Current Income Tax | 6.30 | 51.60 | 56.10 | 4.47 | 298.98 |
Deferred Tax | 42.50 | 1.90 | -29.50 | 1.67 | -28.65 |
Other taxes | -0.10 | 0.60 | 0.10 | 4.43 | 0.10 |
Profit After Tax | 129.90 | 121.90 | 64.40 | -87.68 | 454.08 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -0.10 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 129.80 | 121.80 | 64.40 | -87.68 | 454.08 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2007.10 | 1936.10 | 1871.70 | 2082.14 | 1689.44 |
Appropriations | 2136.90 | 2058.00 | 1936.10 | 1994.46 | 2143.52 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | 10.47 | |
Other Appropriation | 50.80 | 50.90 | | 61.38 | 61.38 |
Equity Dividend % | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Earnings Per Share | 20.00 | 19.00 | 10.00 | -14.00 | 71.00 |
Adjusted EPS | 20.00 | 19.00 | 10.00 | -14.00 | 71.00 |