(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 610.00 | 3280.00 | 4720.00 | 13440.00 | 13090.00 |
Income from ship building & Repairs | | | | | |
Charter Income | 610.00 | 3250.00 | 4590.00 | 13290.00 | 12990.00 |
Freight and Demurrage | | | | | |
Other Operational Income | 0.00 | 30.00 | 130.00 | 150.00 | 110.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 610.00 | 3280.00 | 4720.00 | 13440.00 | 13090.00 |
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 | 0.00 | 290.00 | 1240.00 | 2770.00 | 1210.00 |
Electricity & Power | | | | | |
Oil, Fuel & Natural gas | 0.00 | 290.00 | 1240.00 | 2770.00 | 1210.00 |
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 | 40.00 | 400.00 | 730.00 | 1120.00 | 1260.00 |
Salaries, Wages & Bonus | 40.00 | 340.00 | 630.00 | 970.00 | 1120.00 |
Contributions to EPF & Pension Funds | 0.00 | 20.00 | 20.00 | 70.00 | 50.00 |
Workmen and Staff Welfare Expenses | 0.00 | 40.00 | 70.00 | 80.00 | 90.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 40.00 | 1680.00 | 2070.00 | 6030.00 | 6400.00 |
Stevedoring,Despatch and Cargo expenses | | | | | |
Port,Light and canal Dues | | | | | |
Sub-contracted / Out sourced services | | | | | |
Repairs and Maintenance | 0.00 | 10.00 | 30.00 | 10.00 | 20.00 |
Stores,spare parts and tools consumed | 10.00 | 70.00 | 360.00 | 420.00 | 560.00 |
Other Operating Expenses | 30.00 | 1600.00 | 1680.00 | 5590.00 | 5810.00 |
General and Administration Expenses | 180.00 | 240.00 | 260.00 | 700.00 | 490.00 |
Rent , Rates & Taxes | 0.00 | 20.00 | 10.00 | 30.00 | 30.00 |
Insurance | 0.00 | 70.00 | 160.00 | 200.00 | 230.00 |
Printing and stationery | | | | | |
Professional and legal fees | 50.00 | 30.00 | 60.00 | 140.00 | 170.00 |
Other General & administrative Expenses | 130.00 | 110.00 | 30.00 | 340.00 | 60.00 |
Selling and Distribution Expenses | 0.00 | 10.00 | 10.00 | 10.00 | 0.00 |
Advertisement & Sales Promotion | | | | | |
Brokerage & Commissions | 0.00 | 10.00 | 10.00 | 10.00 | 0.00 |
Freight Charges | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 20.00 | 30.00 | 120.00 | 210.00 | 410.00 |
Bad debts /advances written off | 10.00 | 10.00 | 10.00 | 40.00 | 30.00 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 10.00 | 20.00 | 110.00 | 170.00 | 380.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 280.00 | 2650.00 | 4420.00 | 10840.00 | 9770.00 |
Operating Profit (Excl OI) | 320.00 | 630.00 | 300.00 | 2610.00 | 3320.00 |
Other Income | 1040.00 | 2250.00 | 360.00 | 1500.00 | 570.00 |
Interest Received | 580.00 | 400.00 | 270.00 | 1420.00 | 270.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 990.00 | 10.00 | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 10.00 | 10.00 | 0.00 | 70.00 | 10.00 |
Provision Written Back | | | | | |
Others | 440.00 | 850.00 | 80.00 | 10.00 | 300.00 |
Operating Profit | 1360.00 | 2880.00 | 660.00 | 4110.00 | 3890.00 |
Interest | 1320.00 | 3560.00 | 4890.00 | 4330.00 | 3960.00 |
InterestonDebenture / Bonds | 930.00 | 1640.00 | 1550.00 | 1420.00 | 1310.00 |
Interest on Term Loan | 350.00 | 1870.00 | 3020.00 | 1470.00 | 2010.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 20.00 | 30.00 | 20.00 | 620.00 | 240.00 |
Other Interest | 20.00 | 20.00 | 280.00 | 830.00 | 410.00 |
PBDT | 50.00 | -690.00 | -4230.00 | -220.00 | -70.00 |
Depreciation | 410.00 | 1060.00 | 1740.00 | 1720.00 | 2820.00 |
Profit Before Taxation & Exceptional Items | -370.00 | -1750.00 | -5970.00 | -1940.00 | -2890.00 |
Exceptional Income / Expenses | 16600.00 | 940.00 | -230.00 | -14920.00 | -34870.00 |
Profit Before Tax | 16240.00 | -810.00 | -6200.00 | -16860.00 | -37760.00 |
Provision for Tax | -260.00 | 0.00 | 10.00 | 10.00 | 10.00 |
Current Income Tax | | 0.00 | 10.00 | 10.00 | 10.00 |
Deferred Tax | | | | | |
Other taxes | -260.00 | 0.00 | 10.00 | 10.00 | 10.00 |
Profit After Tax | 16500.00 | -810.00 | -6210.00 | -16870.00 | -37780.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | 0.00 | 50.00 | -40.00 |
Share of Associate | 0.00 | 30.00 | | | 60.00 |
Other Consolidated Items | | | 0.00 | 30.00 | |
Consolidated Net Profit | 16500.00 | -780.00 | -6210.00 | -16790.00 | -37750.00 |
Adjustments to PAT | 25890.00 | 410.00 | | | |
Profit Balance B/F | -102600.00 | -102220.00 | -96010.00 | -79240.00 | -41030.00 |
Appropriations | -60210.00 | -102600.00 | -102220.00 | -96030.00 | -78780.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -60210.00 | -102600.00 | -102220.00 | -96030.00 | -78780.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 80.00 | -4.00 | -30.00 | -81.00 | -182.00 |
Adjusted EPS | 80.00 | -4.00 | -30.00 | -81.00 | -182.00 |