(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 41.50 | 62.80 | 64.40 | 48.40 | 61.65 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 41.50 | 62.80 | 64.40 | 48.40 | 61.65 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 41.50 | 62.80 | 64.40 | 48.40 | 61.65 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -39.00 | 28.60 | 25.10 | 3.50 | 0.41 |
Cost of Construction and Development | 52.50 | 19.10 | 18.00 | 9.20 | 22.48 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 52.50 | 19.10 | 18.00 | 9.20 | 22.48 |
Power & Fuel Cost | | | | | |
Electricity & Power | | | | | |
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 | 6.40 | 5.30 | 3.60 | 1.60 | 2.34 |
Salaries, Wages & Bonus | 6.40 | 5.30 | 3.60 | 1.60 | 2.34 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 8.50 | 9.60 | 13.00 | 29.20 | 29.01 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | 25.23 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 8.50 | 9.60 | 13.00 | 29.20 | 3.78 |
General and Administration Expenses | 5.80 | 4.40 | 2.80 | 2.50 | 4.12 |
Rent , Rates & Taxes | | | 0.10 | 0.10 | 0.06 |
Insurance | | | | | |
Printing and stationery | | | | | |
Professional and legal fees | 0.40 | 1.80 | 1.10 | 0.80 | 1.36 |
Other Administration | 5.40 | 2.60 | 1.60 | 1.60 | 2.70 |
Selling and Distribution Expenses | | | | | |
Advertisement & Sales Promotion | | | | | |
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 | | | | | 0.75 |
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 | | | | | 0.75 |
Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 34.20 | 67.00 | 62.50 | 46.00 | 59.12 |
Operating Profit (Excl OI) | 7.30 | -4.20 | 1.90 | 2.40 | 2.53 |
Other Income | 3.80 | 13.50 | 2.60 | 1.90 | 1.02 |
Interest Received | 0.10 | 0.40 | 0.60 | 0.50 | 0.73 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 1.80 | 0.50 | 0.80 | | 0.22 |
Provision Written Back | 1.80 | 12.60 | | | |
Foreign Exchange Gains | | | | | |
Others | 0.10 | 0.00 | 1.20 | 1.40 | 0.06 |
Operating Profit | 11.10 | 9.30 | 4.50 | 4.30 | 3.55 |
Interest | | | | | |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 11.10 | 9.30 | 4.50 | 4.30 | 3.55 |
Depreciation | 0.90 | 0.70 | 0.50 | 0.20 | 0.10 |
Profit Before Taxation & Exceptional Items | 10.20 | 8.60 | 4.00 | 4.10 | 3.44 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 10.20 | 8.60 | 4.00 | 4.10 | 3.44 |
Provision for Tax | 2.00 | 1.60 | 0.50 | 1.10 | 1.07 |
Current Income Tax | 1.80 | 0.90 | 0.60 | 1.20 | 1.07 |
Deferred Tax | 0.10 | 0.30 | -0.10 | -0.10 | 0.01 |
Other taxes | 0.10 | 0.40 | 0.00 | 0.00 | -0.01 |
Profit After Tax | 8.20 | 7.00 | 3.50 | 3.00 | 2.38 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -2.10 | -1.30 | -0.30 | -0.30 | -0.15 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 6.10 | 5.70 | 3.20 | 2.70 | 2.23 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 37.20 | 31.60 | 28.40 | 25.70 | 23.45 |
Appropriations | 43.30 | 37.30 | 31.60 | 28.40 | 25.67 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 43.30 | 37.30 | 31.60 | 28.40 | 25.67 |
Equity Dividend % | | | | | |
Earnings Per Share | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 |
Adjusted EPS | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 |