(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 2949.30 | 1444.90 | 659.90 | 2219.80 | 2360.90 |
Rooms / Restaurant / Banquets | 1726.90 | 759.20 | 334.30 | 1232.50 | 1344.00 |
Communication Services | 0.10 | 0.10 | 0.10 | 1.10 | 1.40 |
Food & Beverages | 1063.60 | 577.90 | 241.40 | 800.70 | 844.90 |
Other Operational Income | 158.70 | 107.70 | 84.20 | 185.50 | 170.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 2949.30 | 1444.90 | 659.90 | 2219.80 | 2360.90 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Foods, Beverages Consumed | 240.70 | 149.40 | 67.10 | 203.70 | 226.10 |
Opening Raw Materials | 12.80 | 9.50 | 18.00 | 17.30 | 22.60 |
Purchases Raw Materials | 249.90 | 152.60 | 58.70 | 204.40 | 220.80 |
Closing Raw Materials | 22.00 | 12.80 | 9.50 | 18.00 | 17.30 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 190.20 | 127.20 | 77.30 | 176.90 | 179.80 |
Electricity & Power | 167.20 | 116.50 | 70.20 | 160.40 | 162.00 |
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 | 23.00 | 10.60 | 7.10 | 16.50 | 17.80 |
Employee Cost | 491.10 | 313.80 | 153.30 | 569.40 | 553.90 |
Salaries, Wages & Bonus | 427.30 | 271.60 | 126.00 | 479.20 | 478.50 |
Contributions to EPF & Pension Funds | 21.60 | 15.80 | 8.20 | 27.30 | 28.30 |
Workmen and Staff Welfare Expenses | 29.10 | 17.30 | 11.00 | 45.10 | 31.70 |
Other Employees Cost | 13.10 | 9.10 | 8.20 | 17.80 | 15.40 |
Other Operating & Servicing Cost | 567.80 | 283.90 | 132.20 | 392.20 | 385.80 |
Linen & Room Supplies | 33.80 | 15.20 | 2.50 | 13.40 | 16.60 |
Catering Supplies | | | | | |
Repairs and Maintenance | 149.20 | 81.60 | 46.20 | 112.10 | 100.80 |
Laundry & Washing Expenses | 24.90 | 12.80 | 5.80 | 23.60 | 26.10 |
Music,Banquets and Restaurants | 21.90 | 10.80 | 7.00 | 18.40 | 18.20 |
Other Operating Expenses | 338.00 | 163.50 | 70.70 | 224.60 | 224.10 |
Selling and Administration Expenses | 352.70 | 172.50 | 122.70 | 210.60 | 259.60 |
Rent , Rates & Taxes | 78.20 | 69.70 | 61.20 | 75.50 | 102.70 |
Insurance | 12.70 | 10.90 | 12.20 | 8.20 | 6.80 |
Printing and stationery | 17.40 | 7.90 | 3.00 | 7.30 | 8.30 |
Professional and legal fees | 160.40 | 22.10 | 10.40 | 35.10 | 61.20 |
Freight outwards | | | | | |
Packing expenses | | | | | |
Commission, Brokerage & Discounts | | | | | |
Advertisement & Sales Promotion | 32.70 | 21.80 | 8.00 | 35.10 | 31.80 |
Other Selling & administrative Expenses | 51.20 | 40.10 | 27.90 | 49.50 | 48.70 |
Miscellaneous Expenses | 20.80 | 31.90 | 24.50 | 34.50 | 53.00 |
Bad debts /advances written off | 0.70 | 0.50 | 5.60 | 1.40 | 24.40 |
Provision for doubtful debts | 0.70 | 12.60 | | | |
Losson disposal of fixed assets(net) | 0.70 | 0.40 | | 6.40 | 2.40 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 18.80 | 18.40 | 18.80 | 26.70 | 26.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1863.20 | 1078.60 | 577.00 | 1587.40 | 1658.10 |
Operating Profit (Excl OI) | 1086.10 | 366.30 | 82.90 | 632.40 | 702.80 |
Other Income | 41.00 | 11.90 | 20.60 | 15.50 | 38.20 |
Interest Received | 18.50 | 6.10 | 6.80 | 5.90 | 11.50 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | 0.10 | 2.50 | 0.40 | 0.20 |
Profits on sale of Investments | | | 0.70 | | |
Foreign Exchange Gains | | | 0.00 | 0.50 | 0.70 |
Provision Written Back | 0.70 | 0.50 | 5.60 | 1.40 | 17.10 |
Others | 21.80 | 5.20 | 5.00 | 7.40 | 8.80 |
Operating Profit | 1127.10 | 378.20 | 103.50 | 647.90 | 741.00 |
Interest | 220.50 | 504.50 | 417.80 | 373.10 | 220.50 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 18.10 | 43.40 | 44.60 | 42.20 | 26.70 |
Other Interest | 202.40 | 461.10 | 373.10 | 330.80 | 193.80 |
PBDT | 906.60 | -126.30 | -314.20 | 274.90 | 520.50 |
Depreciation | 154.80 | 170.20 | 175.40 | 181.50 | 183.40 |
Profit Before Taxation & Exceptional Items | 751.80 | -296.50 | -489.70 | 93.30 | 337.10 |
Exceptional Income / Expenses | 2383.60 | | 37.30 | 152.30 | -63.40 |
Profit Before Tax | 3162.70 | -300.70 | -459.10 | 245.70 | 273.60 |
Provision for Tax | 33.80 | -74.00 | -96.10 | -5.00 | 107.70 |
Current Income Tax | 0.00 | 0.00 | | 29.80 | 10.00 |
Deferred Tax | 0.10 | 0.10 | -95.10 | -36.10 | 94.60 |
Other taxes | 33.70 | -74.10 | -96.10 | 1.30 | 3.10 |
Profit After Tax | 3128.80 | -226.70 | -362.90 | 250.70 | 166.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | -2.90 | 2.90 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3128.80 | -226.70 | -362.90 | 247.70 | 168.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -3619.60 | -3392.90 | -3030.00 | -3277.70 | -3446.60 |
Appropriations | -490.80 | -3619.60 | -3392.90 | -3030.00 | -3277.70 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -490.80 | -3619.60 | -3392.90 | -3030.00 | -3277.70 |
Equity Dividend % | | | | | |
Earnings Per Share | 127.00 | -10.00 | -15.00 | 11.00 | 7.00 |
Adjusted EPS | 127.00 | -10.00 | -15.00 | 11.00 | 7.00 |