(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 447.40 | 640.50 | 595.30 | 616.50 | 477.00 |
Sale of Shares / Units | | | | | |
Interest income | 6.90 | 3.80 | 6.60 | 9.60 | 15.00 |
Portfolio management services | | | | | |
Dividend income | 52.40 | 74.30 | 25.40 | 24.00 | 25.90 |
Brokerages & commissions | | | | | |
Processing fees and other charges | | | | | |
Other Operating Income | 388.10 | 562.40 | 563.40 | 582.90 | 436.20 |
Operating Income (Net) | 447.40 | 640.50 | 595.30 | 616.50 | 477.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 50.40 | -12.20 | 13.10 | 41.80 | -58.10 |
Employee Cost | 109.50 | 145.90 | 158.70 | 141.50 | 94.40 |
Salaries, Wages & Bonus | 99.80 | 131.10 | 141.90 | 126.70 | 83.20 |
Contributions to EPF & Pension Funds | 6.80 | 9.80 | 10.60 | 9.70 | 7.60 |
Workmen and Staff Welfare Expenses | 1.80 | 3.70 | 4.50 | 3.40 | 2.20 |
Other Employees Cost | 1.10 | 1.30 | 1.60 | 1.70 | 1.40 |
Operating & Establishment Expenses | 129.80 | 258.80 | 174.40 | 143.50 | 121.40 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | 37.90 | 108.50 | 55.50 | 30.90 | 20.30 |
Rent , Rates & Taxes | 11.00 | 16.60 | 11.10 | 10.70 | 10.00 |
Repairs and Maintenance | 3.90 | 6.00 | 3.80 | 4.40 | 2.80 |
Insurance | 1.50 | 1.10 | 1.10 | 1.70 | 1.20 |
Electricity & Power | | | | | |
Other Operating Expenses | 75.40 | 126.60 | 102.90 | 95.80 | 87.10 |
Administrations & Other Expenses | 49.10 | 68.00 | 53.20 | 64.60 | 42.00 |
Printing and stationery | 0.30 | 0.80 | 0.70 | 0.70 | 0.80 |
Professional and legal fees | 6.50 | 9.40 | 10.30 | 8.30 | 5.10 |
Advertisement & Sales Promotion | 0.10 | 13.00 | 2.90 | 0.10 | 0.10 |
Other General Expenses | 42.20 | 44.90 | 39.20 | 55.50 | 36.10 |
Provisions and Contingencies | 45.80 | 30.40 | 35.80 | 27.80 | 18.70 |
Provisions for contingencies | 1.80 | 3.70 | 3.30 | 1.60 | 0.50 |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | 6.10 | | 0.00 |
Provision for doubtful debts | 6.40 | 4.80 | | 6.30 | |
Losson disposal of fixed assets(net) | | | | | 0.20 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 0.40 | |
Other Miscellaneous Expenses | 37.70 | 22.00 | 26.40 | 19.50 | 18.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 561.90 | 755.70 | 721.80 | 728.40 | 487.60 |
Operating Profit (Excl OI) | -114.50 | -115.20 | -126.50 | -111.90 | -10.50 |
Other Income | 4.20 | 7.50 | 28.10 | 4.90 | 4.90 |
Other Interest Income | 0.10 | 0.60 | 0.00 | 0.00 | 0.10 |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | | 0.20 | 0.10 | |
Income from investments | | | | | |
Provision Written Back | 0.30 | 3.40 | 5.60 | 1.30 | 1.10 |
Others | 3.80 | 3.60 | 22.30 | 3.50 | 3.70 |
Operating Profit | -110.30 | -107.70 | -98.40 | -107.00 | -5.70 |
Interest | 25.80 | 29.80 | 23.50 | 14.30 | 7.10 |
Loans | 25.20 | 28.20 | 22.00 | 12.80 | 4.80 |
Deposits | | 0.10 | 0.10 | 0.30 | 0.60 |
Bonds / Debentures | | | | | |
Other Interest | 0.60 | 1.50 | 1.30 | 1.20 | 1.70 |
Depreciation | 7.20 | 7.90 | 7.70 | 3.50 | 3.20 |
Profit Before Taxation & Exceptional Items | -143.40 | -145.50 | -129.60 | -124.80 | -15.90 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -143.40 | -145.50 | -129.60 | -124.80 | -15.90 |
Provision for Tax | 14.20 | 17.10 | -44.10 | 3.50 | 3.40 |
Current Income Tax | 14.20 | 17.20 | 1.80 | 3.50 | 4.00 |
Deferred Tax | 0.00 | | -45.40 | | |
Other taxes | 0.00 | 17.10 | -0.50 | 3.50 | 3.40 |
Profit After Tax | -157.60 | -162.60 | -85.50 | -128.30 | -19.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 61.40 | 6.80 | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -96.20 | -155.70 | -85.50 | -128.30 | -19.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 7.10 | -19.00 | 71.20 | 206.00 | 232.90 |
Appropriations | -89.10 | -174.80 | -14.20 | 77.70 | 213.60 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -89.10 | -174.80 | -14.20 | 77.70 | 213.60 |
Equity Dividend % | | | | | |
Earnings Per Share | -10.00 | -16.00 | -9.00 | -13.00 | -2.00 |
Adjusted EPS | -10.00 | -16.00 | -9.00 | -13.00 | -2.00 |