(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Gross Sales | 426517.00 | 421772.00 | 385155.00 | 419522.00 | 449575.00 |
Sales | 178.00 | 87.00 | 89.00 | 51.00 | 44.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 425549.00 | 421339.00 | 384895.00 | 419331.00 | 449123.00 |
Revenue from property development | | | | | |
Other Operational Income | 790.00 | 346.00 | 171.00 | 140.00 | 408.00 |
Less: Excise Duty | | | | | |
Net Sales | 426517.00 | 421772.00 | 385155.00 | 419522.00 | 449575.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | 156.00 | 78.00 | 70.00 | 30.00 | 39.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 156.00 | 78.00 | 70.00 | 30.00 | 39.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 56560.00 | 58258.00 | 57206.00 | 56039.00 | 61890.00 |
Electricity & Power | 56560.00 | 58258.00 | 57206.00 | 56039.00 | 61890.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 21224.00 | 18663.00 | 17351.00 | 20300.00 | 21643.00 |
Salaries, Wages & Bonus | 18988.00 | 16564.00 | 15512.00 | 17994.00 | 18846.00 |
Contributions to EPF & Pension Funds | 1219.00 | 1115.00 | 1080.00 | 1423.00 | 1575.00 |
Workmen and Staff Welfare Expenses | 947.00 | 891.00 | 750.00 | 842.00 | 1154.00 |
Other Employees Cost | 70.00 | 93.00 | 9.00 | 41.00 | 68.00 |
Other Manufacturing Expenses | 124497.00 | 127112.00 | 115480.00 | 137508.00 | 160352.00 |
Sub-contracted / Out sourced services | 7832.00 | 7536.00 | 6939.00 | 7650.00 | 11343.00 |
Processing Charges | 41177.00 | 38991.00 | 29155.00 | 52906.00 | 59976.00 |
Repairs and Maintenance | 30849.00 | 31074.00 | 29732.00 | 28437.00 | 31382.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 44639.00 | 49511.00 | 49654.00 | 48515.00 | 57651.00 |
General and Administration Expenses | 4477.00 | 4413.00 | 2953.00 | 5969.00 | 10289.00 |
Rent , Rates & Taxes | 148.00 | 120.00 | 151.00 | 247.00 | 287.00 |
Insurance | 515.00 | 675.00 | 652.00 | 641.00 | 554.00 |
Printing and stationery | 38.00 | 45.00 | 45.00 | 36.00 | 93.00 |
Professional and legal fees | 696.00 | 632.00 | 607.00 | 610.00 | 1732.00 |
Traveling and conveyance | 1083.00 | 960.00 | 463.00 | 377.00 | 1242.00 |
Other Administration | 3080.00 | 2941.00 | 1498.00 | 4435.00 | 7623.00 |
Selling and Distribution Expenses | 45599.00 | 42630.00 | 28443.00 | 24854.00 | 40260.00 |
Advertisement & Sales Promotion | 2278.00 | 2840.00 | 3560.00 | 1994.00 | 4261.00 |
Sales Commissions & Incentives | 35673.00 | 28367.00 | 13404.00 | 11272.00 | 20766.00 |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 7648.00 | 11423.00 | 11479.00 | 11588.00 | 15233.00 |
Miscellaneous Expenses | 3708.00 | 3090.00 | 3491.00 | 5801.00 | 7930.00 |
Bad debts /advances written off | 2119.00 | 1170.00 | 1756.00 | 3873.00 | 5332.00 |
Provision for doubtful debts | | 86.00 | | | |
Losson disposal of fixed assets(net) | | | | 5.00 | 26.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1589.00 | 1834.00 | 1735.00 | 1923.00 | 2572.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 256221.00 | 254244.00 | 224994.00 | 250501.00 | 302403.00 |
Operating Profit (Excl OI) | 170296.00 | 167528.00 | 160161.00 | 169021.00 | 147172.00 |
Other Income | 2107.00 | 3846.00 | 1833.00 | 4131.00 | 13692.00 |
Interest Received | 433.00 | 2471.00 | 877.00 | 1232.00 | 7375.00 |
Dividend Received | | | | 404.00 | 2883.00 |
Profit on sale of Fixed Assets | 486.00 | 642.00 | 679.00 | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 478.00 | | -479.00 | | |
Foreign Exchange Gains | | | | 1952.00 | |
Others | 710.00 | 733.00 | 756.00 | 543.00 | 3434.00 |
Operating Profit | 172403.00 | 171374.00 | 161994.00 | 173152.00 | 160864.00 |
Interest | 257666.00 | 233634.00 | 210147.00 | 181934.00 | 155266.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 9502.00 | 15122.00 | 20664.00 | 23144.00 | 26200.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1523.00 | 2078.00 | 5586.00 | 5271.00 | 3383.00 |
Other Interest | 246641.00 | 216434.00 | 183897.00 | 153519.00 | 125683.00 |
PBDT | -85263.00 | -62260.00 | -48153.00 | -8782.00 | 5598.00 |
Depreciation | 226335.00 | 230497.00 | 235843.00 | 236385.00 | 243564.00 |
Profit Before Taxation & Exceptional Items | -311598.00 | -292757.00 | -283996.00 | -245167.00 | -237966.00 |
Exceptional Income / Expenses | 7555.00 | -224.00 | 1643.00 | -199681.00 | -383557.00 |
Profit Before Tax | -304098.00 | -292976.00 | -282341.00 | -442534.00 | -617970.00 |
Provision for Tax | 8286.00 | 35.00 | 113.00 | -203.00 | 120811.00 |
Current Income Tax | 8285.00 | 115.00 | 169.00 | -180.00 | 4.00 |
Deferred Tax | 1.00 | -80.00 | -60.00 | -23.00 | 120807.00 |
Other taxes | 0.00 | 0.00 | 4.00 | 0.00 | 0.00 |
Profit After Tax | -312384.00 | -293011.00 | -282454.00 | -442331.00 | -738781.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -312384.00 | -293011.00 | -282454.00 | -442331.00 | -738781.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -2033183.00 | -1743600.00 | -1461546.00 | -1019762.00 | -234234.00 |
Appropriations | -2345567.00 | -2036611.00 | -1744000.00 | -1462093.00 | -973015.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 90.00 | -3428.00 | -400.00 | -547.00 | 46747.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -6.00 | -6.00 | -9.00 | -15.00 | -26.00 |
Adjusted EPS | -6.00 | -6.00 | -9.00 | -15.00 | -26.00 |