(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Gross Sales | 618.36 | 806.46 | 2267.42 | 288.75 | 232.77 |
Sales | 618.36 | 806.46 | 2267.42 | 288.75 | 232.77 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 618.36 | 806.46 | 2267.42 | 288.75 | 232.77 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -4.19 | -0.82 | 4.98 | -0.09 | -3.60 |
Raw Material Consumed | 183.34 | 317.03 | 510.73 | 132.68 | 111.90 |
Opening Raw Materials | 53.62 | 29.12 | 14.78 | 19.60 | 11.06 |
Purchases Raw Materials | 181.13 | 331.23 | 521.93 | 127.86 | 120.44 |
Closing Raw Materials | 54.69 | 53.62 | 29.12 | 14.78 | 19.60 |
Other Direct Purchases / Brought in cost | 3.28 | 10.30 | 3.14 | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2.39 | 2.28 | 2.39 | 2.04 | 1.83 |
Electricity & Power | 2.39 | 2.28 | 2.39 | 2.04 | 1.83 |
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 | 35.78 | 22.35 | 5.47 | 28.48 | 25.34 |
Salaries, Wages & Bonus | 34.77 | 21.46 | 4.50 | 27.48 | 24.20 |
Contributions to EPF & Pension Funds | 1.01 | 0.89 | 0.97 | 1.00 | 1.14 |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 11.88 | 5.72 | 5.67 | 4.64 | 4.37 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 3.37 | 2.08 | 1.28 | 0.70 | 0.59 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 8.51 | 3.64 | 4.39 | 3.94 | 3.77 |
General and Administration Expenses | 58.67 | 31.13 | 81.40 | 3.98 | 3.51 |
Rent , Rates & Taxes | 23.98 | 2.10 | 2.49 | 1.45 | 0.77 |
Insurance | 1.11 | 0.29 | 0.82 | 0.18 | 0.16 |
Printing and stationery | | | | | |
Professional and legal fees | 10.24 | 3.03 | 1.91 | 0.94 | 1.49 |
Traveling and conveyance | | | | | |
Other Administration | 23.35 | 25.71 | 76.17 | 1.41 | 1.09 |
Selling and Distribution Expenses | 15.08 | 17.25 | 16.43 | 9.30 | 5.30 |
Advertisement & Sales Promotion | | | | | |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 12.39 | 12.57 | 12.01 | 5.01 | 3.47 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 2.68 | 4.67 | 4.42 | 4.29 | 1.83 |
Miscellaneous Expenses | 23.96 | 40.54 | 140.48 | 14.53 | 11.91 |
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 | 23.96 | 40.54 | 140.48 | 14.53 | 11.91 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 326.91 | 435.48 | 767.53 | 195.57 | 160.57 |
Operating Profit (Excl OI) | 291.45 | 370.98 | 1499.89 | 93.18 | 72.20 |
Other Income | 72.26 | 69.03 | 28.92 | 16.00 | 7.42 |
Interest Received | | | | | |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | | |
Others | 72.26 | 69.03 | 28.92 | 16.00 | 7.42 |
Operating Profit | 363.71 | 440.01 | 1528.80 | 109.17 | 79.62 |
Interest | 1.98 | 1.06 | 2.28 | 3.34 | 4.63 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 1.98 | 1.06 | 2.28 | 3.34 | 4.63 |
PBDT | 361.73 | 438.95 | 1526.52 | 105.83 | 74.99 |
Depreciation | 8.63 | 6.72 | 6.16 | 5.36 | 5.48 |
Profit Before Taxation & Exceptional Items | 353.10 | 432.23 | 1520.36 | 100.47 | 69.51 |
Exceptional Income / Expenses | | | | 0.05 | |
Profit Before Tax | 353.10 | 432.23 | 1520.36 | 100.52 | 69.51 |
Provision for Tax | 93.73 | 110.24 | 381.67 | 23.64 | 17.10 |
Current Income Tax | 84.34 | 99.70 | 377.84 | 23.57 | 15.85 |
Deferred Tax | 6.45 | 10.35 | 2.79 | -0.46 | 1.25 |
Other taxes | 2.93 | 0.19 | 1.04 | 0.54 | 0.00 |
Profit After Tax | 259.37 | 322.00 | 1138.69 | 76.87 | 52.42 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | -0.10 | |
Consolidated Net Profit | 259.37 | 322.00 | 1138.69 | 76.77 | 52.42 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1628.10 | 1306.10 | 167.31 | 108.16 | 66.50 |
Appropriations | 1887.47 | 1628.10 | 1306.00 | 184.93 | 118.92 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 346.15 | 208.73 | 156.43 | 28.01 | 12.98 |
Equity Dividend % | 25.00 | 105.00 | 10.00 | 7.00 | 5.00 |
Earnings Per Share | 35.00 | 43.00 | 152.00 | 10.00 | 8.00 |
Adjusted EPS | 35.00 | 43.00 | 152.00 | 10.00 | 8.00 |