(Rs.in Million) |
Particulars | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 |
INCOME : | | | | | |
Gross Sales | 3014.77 | 3303.63 | 3242.37 | 2982.84 | 2534.45 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3014.77 | 3303.63 | 3242.37 | 2982.84 | 2534.45 |
Revenue from property development | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 3014.77 | 3303.63 | 3242.37 | 2982.84 | 2534.45 |
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 | 3.31 | 3.41 | 3.45 | 3.07 | 2.37 |
Electricity & Power | 3.31 | 3.41 | 3.45 | 3.07 | 2.37 |
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 | 190.50 | 200.81 | 190.16 | 136.40 | 99.67 |
Salaries, Wages & Bonus | 175.14 | 184.49 | 174.47 | 125.98 | 92.55 |
Contributions to EPF & Pension Funds | 7.40 | 8.24 | 7.23 | 5.23 | 3.17 |
Workmen and Staff Welfare Expenses | 1.54 | 2.61 | 2.68 | 1.73 | 1.53 |
Other Employees Cost | 6.42 | 5.47 | 5.77 | 3.46 | 2.43 |
Other Manufacturing Expenses | 2785.04 | 2873.53 | 2765.50 | 2592.93 | 2242.38 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 3.65 | 5.99 | 4.09 | 3.42 | 3.66 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 2781.39 | 2867.54 | 2761.41 | 2589.51 | 2238.73 |
General and Administration Expenses | 55.07 | 68.01 | 64.38 | 53.57 | 43.67 |
Rent , Rates & Taxes | 9.21 | 7.46 | 10.67 | 10.48 | 5.87 |
Insurance | 1.27 | 1.37 | 1.49 | 1.12 | 1.23 |
Printing and stationery | 2.64 | 3.62 | 4.20 | 3.24 | 3.28 |
Professional and legal fees | 8.21 | 14.56 | 6.74 | 4.57 | 6.82 |
Traveling and conveyance | 10.13 | 14.66 | 11.19 | 12.43 | 10.06 |
Other Administration | 33.74 | 41.00 | 41.29 | 34.16 | 26.47 |
Selling and Distribution Expenses | 1.50 | 1.80 | 1.78 | 2.60 | 4.62 |
Advertisement & Sales Promotion | 1.50 | 1.80 | 1.78 | 2.60 | 4.62 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 63.74 | 12.61 | 21.70 | 22.75 | 14.15 |
Bad debts /advances written off | | | | | 4.78 |
Provision for doubtful debts | | | | | 1.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 13.44 | | 12.97 | 15.20 | 4.59 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 50.30 | 12.61 | 8.73 | 7.56 | 3.78 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 3099.16 | 3160.18 | 3046.98 | 2811.32 | 2406.87 |
Operating Profit (Excl OI) | -84.39 | 143.45 | 195.39 | 171.51 | 127.58 |
Other Income | 17.02 | 3.59 | 6.08 | 2.14 | 6.61 |
Interest Received | 1.34 | 0.22 | 2.53 | 2.14 | 2.18 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | 0.44 | 0.40 | | 0.12 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 14.80 | 1.95 | | | 4.31 |
Others | 0.88 | 0.97 | 3.15 | 0.00 | 0.00 |
Operating Profit | -67.37 | 147.04 | 201.47 | 173.66 | 134.19 |
Interest | 44.38 | 31.02 | 21.69 | 8.24 | 4.68 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 4.92 | 4.38 | 6.06 | 2.89 | 1.45 |
Other Interest | 39.46 | 26.64 | 15.63 | 5.35 | 3.24 |
PBDT | -111.75 | 116.02 | 179.78 | 165.41 | 129.51 |
Depreciation | 9.83 | 11.36 | 5.81 | 5.39 | 7.45 |
Profit Before Taxation & Exceptional Items | -121.57 | 104.67 | 173.97 | 160.02 | 122.07 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -121.57 | 104.67 | 173.97 | 160.02 | 122.07 |
Provision for Tax | 2.23 | 41.50 | 60.57 | 56.47 | 49.11 |
Current Income Tax | | 38.80 | 60.50 | 56.00 | 44.50 |
Deferred Tax | 2.23 | -2.07 | -2.38 | -1.15 | -1.27 |
Other taxes | 2.23 | 4.77 | 2.46 | 1.62 | 5.88 |
Profit After Tax | -123.80 | 63.17 | 113.39 | 103.55 | 72.95 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -123.80 | 63.17 | 113.39 | 103.55 | 72.95 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 542.58 | 479.41 | 366.01 | 262.46 | 193.68 |
Appropriations | 418.78 | 542.58 | 479.41 | 366.01 | 266.64 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | 4.18 |
Equity Dividend % | | | | | |
Earnings Per Share | -12.00 | 6.00 | 11.00 | 10.00 | 7.00 |
Adjusted EPS | -1.00 | 1.00 | 1.00 | 1.00 | 1.00 |