(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 577.60 | 554.80 | 276.01 | 209.06 | 188.15 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 577.60 | 554.80 | 276.01 | 209.06 | 188.15 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 577.60 | 554.80 | 276.01 | 209.06 | 188.15 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 119.70 | -174.90 | -76.79 | 1.99 | 2.68 |
Cost of Construction and Development | 138.70 | 321.30 | 195.15 | 63.57 | 48.58 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | 106.50 | 291.00 | 80.25 | 40.59 | 33.09 |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 138.70 | 321.30 | 195.15 | 63.57 | 48.58 |
Power & Fuel Cost | 1.30 | 1.00 | 0.96 | 0.84 | 0.82 |
Electricity & Power | 1.30 | 1.00 | 0.96 | 0.84 | 0.82 |
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 | 49.10 | 14.70 | 18.48 | 47.99 | 48.21 |
Salaries, Wages & Bonus | 45.30 | 13.00 | 15.81 | 46.06 | 43.49 |
Contributions to EPF & Pension Funds | 3.90 | 1.70 | 2.67 | 1.94 | 4.72 |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 0.40 | 0.80 | 0.57 | 0.61 | 0.39 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 0.30 | 0.40 | 0.54 | 0.34 | 0.31 |
Repairs and Maintenance | | | | 0.00 | |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.40 | 0.03 | 0.27 | 0.09 |
General and Administration Expenses | 39.60 | 23.70 | 18.29 | 29.52 | 34.30 |
Rent , Rates & Taxes | 18.80 | 9.50 | 7.25 | 6.03 | 3.77 |
Insurance | | | | | |
Printing and stationery | 0.80 | 0.30 | 0.50 | 1.24 | 1.20 |
Professional and legal fees | 8.60 | 5.80 | 2.61 | 4.54 | 6.42 |
Other Administration | 11.30 | 8.10 | 7.92 | 17.71 | 22.91 |
Selling and Distribution Expenses | 11.20 | 11.40 | 4.93 | 11.55 | 10.14 |
Advertisement & Sales Promotion | 1.00 | 1.70 | 0.46 | 0.64 | 1.26 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 4.00 | 3.20 | 3.82 | 9.38 | 7.80 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 6.20 | 6.50 | 0.65 | 1.53 | 1.08 |
Miscellaneous Expenses | 11.70 | 15.60 | 10.54 | 6.82 | 5.45 |
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 | | | 0.03 | 0.05 | 0.04 |
Other Miscellaneous Expenses | 11.70 | 15.60 | 10.51 | 6.77 | 5.41 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 371.70 | 213.60 | 172.13 | 162.89 | 150.57 |
Operating Profit (Excl OI) | 205.90 | 341.20 | 103.88 | 46.17 | 37.57 |
Other Income | 13.50 | 24.60 | 42.79 | 66.33 | 9.47 |
Interest Received | 4.10 | 1.10 | 0.94 | 0.88 | 0.81 |
Dividend Received | 0.00 | | | 0.12 | 0.10 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 9.50 | 23.50 | 41.85 | 65.33 | 8.56 |
Operating Profit | 219.40 | 365.80 | 146.67 | 112.51 | 47.04 |
Interest | 5.90 | 1.60 | 5.53 | 17.20 | 23.99 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 3.40 | 1.50 | 5.38 | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2.50 | 0.20 | 0.15 | 0.30 | 0.37 |
Other Interest | 0.00 | 0.00 | 0.00 | 16.89 | 23.62 |
PBDT | 213.50 | 364.20 | 141.14 | 95.31 | 23.05 |
Depreciation | 16.60 | 9.70 | 7.30 | 11.63 | 15.52 |
Profit Before Taxation & Exceptional Items | 196.90 | 354.40 | 133.85 | 83.68 | 7.53 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 196.90 | 354.40 | 133.85 | 83.68 | 7.53 |
Provision for Tax | 35.40 | 14.90 | 19.53 | 9.62 | -3.69 |
Current Income Tax | 36.00 | 24.30 | 22.57 | 10.32 | 0.51 |
Deferred Tax | -1.60 | -2.50 | -4.76 | | -4.39 |
Other taxes | 1.10 | -6.90 | 1.73 | 9.62 | 0.19 |
Profit After Tax | 161.50 | 339.50 | 114.32 | 74.06 | 11.22 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | -2.80 | | | | |
Consolidated Net Profit | 158.70 | 339.50 | 114.32 | 74.06 | 11.22 |
Adjustments to PAT | | | | 0.00 | |
Profit Balance B/F | 1157.40 | 819.70 | 706.27 | 632.20 | 620.98 |
Appropriations | 1316.10 | 1159.20 | 820.59 | 706.27 | 632.20 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1316.10 | 1159.20 | 820.59 | 706.27 | 632.20 |
Equity Dividend % | | | | | |
Earnings Per Share | 18.00 | 38.00 | 13.00 | 8.00 | 1.00 |
Adjusted EPS | 18.00 | 38.00 | 13.00 | 8.00 | 1.00 |