(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Operating Income | 24371.00 | 20543.00 | 14903.00 | 10040.00 |
Rooms / Restaurant / Banquets | | | | |
Communication Services | | | | |
Food & Beverages | 24089.00 | 20462.00 | 14848.00 | 10015.00 |
Other Operational Income | 282.00 | 81.00 | 54.00 | 24.00 |
Less: Excise Duty | | | | |
Operating Income (Net) | 24371.00 | 20543.00 | 14903.00 | 10040.00 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | | | | |
Foods, Beverages Consumed | 7813.00 | 6588.00 | 5175.00 | 3787.00 |
Opening Raw Materials | 290.00 | 210.00 | 179.00 | 94.00 |
Purchases Raw Materials | 7870.00 | 6669.00 | 5207.00 | 3872.00 |
Closing Raw Materials | 347.00 | 291.00 | 210.00 | 179.00 |
Other Direct Purchases / Brought in cost | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2190.00 | 1929.00 | 1302.00 | 919.00 |
Electricity & Power | 2190.00 | 1929.00 | 1302.00 | 919.00 |
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 | 4097.00 | 3669.00 | 2668.00 | 2203.00 |
Salaries, Wages & Bonus | 3500.00 | 3195.00 | 2221.00 | 1820.00 |
Contributions to EPF & Pension Funds | 281.00 | 242.00 | 159.00 | 126.00 |
Workmen and Staff Welfare Expenses | 130.00 | 138.00 | 103.00 | 79.00 |
Other Employees Cost | 185.00 | 95.00 | 185.00 | 178.00 |
Other Operating & Servicing Cost | 3248.00 | 2791.00 | 1700.00 | 1094.00 |
Linen & Room Supplies | | | | |
Catering Supplies | | | | |
Repairs and Maintenance | 896.00 | 847.00 | 555.00 | 440.00 |
Laundry & Washing Expenses | | | | |
Music,Banquets and Restaurants | | | | |
Other Operating Expenses | 2353.00 | 1943.00 | 1145.00 | 654.00 |
Selling and Administration Expenses | 4169.00 | 4154.00 | 2868.00 | 1610.00 |
Rent , Rates & Taxes | 591.00 | 822.00 | 364.00 | 48.00 |
Insurance | 21.00 | 17.00 | 17.00 | 18.00 |
Printing and stationery | | | | |
Professional and legal fees | 172.00 | 174.00 | 159.00 | 101.00 |
Freight outwards | | | | |
Packing expenses | | | | |
Commission, Brokerage & Discounts | 1861.00 | 1463.00 | 1233.00 | 622.00 |
Advertisement & Sales Promotion | 1275.00 | 1463.00 | 961.00 | 713.00 |
Other Selling & administrative Expenses | 249.00 | 215.00 | 134.00 | 108.00 |
Miscellaneous Expenses | 433.00 | 297.00 | 224.00 | 177.00 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | 2.00 | 2.00 | 7.00 | |
Losson disposal of fixed assets(net) | 2.00 | 3.00 | | |
Losson foreign exchange fluctuations | | | 1.00 | |
Losson sale of non-trade current investments | | | 0.00 | |
Other Miscellaneous Expenses | 429.00 | 292.00 | 216.00 | 177.00 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 21949.00 | 19428.00 | 13937.00 | 9790.00 |
Operating Profit (Excl OI) | 2421.00 | 1115.00 | 965.00 | 250.00 |
Other Income | 185.00 | 360.00 | 224.00 | 341.00 |
Interest Received | 68.00 | 117.00 | 120.00 | 61.00 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | | | | |
Profits on sale of Investments | | | | |
Foreign Exchange Gains | 14.00 | 47.00 | | 32.00 |
Provision Written Back | 1.00 | 9.00 | 10.00 | 7.00 |
Others | 102.00 | 187.00 | 95.00 | 241.00 |
Operating Profit | 2606.00 | 1474.00 | 1190.00 | 590.00 |
Interest | 1412.00 | 1052.00 | 954.00 | 1044.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 112.00 | 119.00 | 232.00 | 291.00 |
Intereston Fixed deposits | | | | |
Bank Charges etc | | | | |
Other Interest | 1300.00 | 933.00 | 722.00 | 753.00 |
PBDT | 1194.00 | 422.00 | 236.00 | -454.00 |
Depreciation | 3561.00 | 2840.00 | 2336.00 | 2289.00 |
Profit Before Taxation & Exceptional Items | -2367.00 | -2418.00 | -2100.00 | -2744.00 |
Exceptional Income / Expenses | | | -252.00 | -77.00 |
Profit Before Tax | -2367.00 | -2418.00 | -2352.00 | -2821.00 |
Provision for Tax | | | | |
Current Income Tax | | | | |
Deferred Tax | | | | |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -2367.00 | -2418.00 | -2352.00 | -2821.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 188.00 | 206.00 | 392.00 | 363.00 |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | -2179.00 | -2212.00 | -1959.00 | -2458.00 |
Adjustments to PAT | | | | |
Profit Balance B/F | -12038.00 | -9694.00 | -6874.00 | -3412.00 |
Appropriations | -14217.00 | -11907.00 | -8833.00 | -5870.00 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | -14217.00 | -11907.00 | -8833.00 | -5870.00 |
Equity Dividend % | | | | |
Earnings Per Share | -4.00 | -4.00 | -4.00 | -6.00 |
Adjusted EPS | -4.00 | -4.00 | -4.00 | -6.00 |