(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 4187.60 | 3955.90 | 3843.60 | 3419.50 |
Sales | 4187.60 | 3955.90 | 3843.60 | 3419.50 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | |
Net Sales | 4187.60 | 3955.90 | 3843.60 | 3419.50 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | | | | |
Raw Material Consumed | 3853.20 | 3670.80 | 3588.20 | 3234.50 |
Opening Raw Materials | | | | |
Purchases Raw Materials | | | | |
Closing Raw Materials | | | | |
Other Direct Purchases / Brought in cost | 3853.20 | 3670.80 | 3588.20 | 3234.50 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 1.90 | 1.80 | 1.10 | 0.80 |
Electricity & Power | 1.90 | 1.80 | 1.10 | 0.80 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 76.00 | 59.80 | 38.10 | 31.60 |
Salaries, Wages & Bonus | 72.40 | 57.10 | 36.10 | 30.00 |
Contributions to EPF & Pension Funds | 2.80 | 2.20 | 1.80 | 1.50 |
Workmen and Staff Welfare Expenses | 0.80 | 0.60 | 0.20 | 0.10 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 0.60 | 1.30 | 3.80 | 0.20 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | | | | |
Repairs and Maintenance | 0.60 | 1.30 | 3.80 | 0.20 |
Packing Material Consumed | | | | |
Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 31.00 | 45.70 | 37.60 | 22.10 |
Rent , Rates & Taxes | 3.70 | 11.30 | 4.40 | 0.40 |
Insurance | 1.00 | 0.80 | 0.60 | 0.90 |
Printing and stationery | 0.20 | 0.20 | 0.30 | 0.30 |
Professional and legal fees | 16.20 | 17.70 | 15.20 | 13.20 |
Traveling and conveyance | 3.10 | 9.10 | 5.20 | 1.10 |
Other Administration | 9.80 | 15.70 | 17.20 | 7.30 |
Selling and Distribution Expenses | 10.00 | 12.90 | 4.00 | 0.30 |
Advertisement & Sales Promotion | 10.00 | 12.90 | 4.00 | 0.30 |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 2.70 | 2.00 | 5.30 | 4.20 |
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 | 2.70 | 2.00 | 5.30 | 4.20 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 3975.40 | 3794.20 | 3678.20 | 3293.60 |
Operating Profit (Excl OI) | 212.20 | 161.80 | 165.40 | 125.90 |
Other Income | 7.50 | 5.40 | 4.10 | 5.40 |
Interest Received | 7.50 | 5.20 | 3.70 | 5.10 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | | | | |
Profits on sale of Investments | | | | |
Provision Written Back | | | | |
Foreign Exchange Gains | | | | 0.30 |
Others | 0.00 | 0.20 | 0.40 | 0.00 |
Operating Profit | 219.80 | 167.20 | 169.50 | 131.30 |
Interest | 99.60 | 98.90 | 95.40 | 123.30 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 3.90 | 6.00 | 5.20 | 6.20 |
Other Interest | 95.70 | 92.90 | 90.20 | 117.20 |
PBDT | 120.20 | 68.30 | 74.10 | 8.00 |
Depreciation | 12.30 | 11.80 | 11.30 | 2.60 |
Profit Before Taxation & Exceptional Items | 107.90 | 56.50 | 62.80 | 5.40 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 107.90 | 56.50 | 62.80 | 5.40 |
Provision for Tax | 31.60 | 15.50 | 18.40 | 1.20 |
Current Income Tax | 31.40 | 15.30 | 18.40 | 1.60 |
Deferred Tax | 0.20 | 0.10 | 0.00 | -0.40 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 76.30 | 41.00 | 44.30 | 4.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | -0.10 | 0.00 | 0.20 |
Consolidated Net Profit | 76.30 | 40.90 | 44.30 | 4.40 |
Adjustments to PAT | | | | |
Profit Balance B/F | | 243.10 | 198.80 | 194.40 |
Appropriations | 76.30 | 284.00 | 243.10 | 198.80 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 76.30 | 284.00 | | |
Equity Dividend % | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 |