(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 1114.50 | 3686.60 | 2506.10 | 1909.60 | 1373.30 |
Revenue from property development | 572.90 | 1793.70 | 855.20 | 1717.90 | 937.70 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 541.60 | 1892.90 | 1650.90 | 191.70 | 435.60 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 1114.50 | 3686.60 | 2506.10 | 1909.60 | 1373.30 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1056.50 | -1162.00 | -2173.90 | -186.00 | 2637.70 |
Cost of Construction and Development | 641.30 | 1678.10 | 4973.50 | 1835.20 | -1734.30 |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | 262.30 | 458.90 | 310.30 |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 641.30 | 1678.10 | 4973.50 | 1835.20 | -1734.30 |
Power & Fuel Cost | 34.80 | 29.40 | 29.80 | 10.40 | 9.70 |
Electricity & Power | 34.80 | 29.40 | 29.80 | 10.40 | 9.70 |
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 | 134.70 | 108.70 | 80.10 | 94.10 | 103.90 |
Salaries, Wages & Bonus | 275.80 | 94.20 | 80.40 | 97.70 | 93.10 |
Contributions to EPF & Pension Funds | 4.70 | 3.00 | 2.50 | 3.30 | 3.70 |
Workmen and Staff Welfare Expenses | 16.90 | 7.70 | 5.00 | 2.60 | 3.90 |
Other Employees Cost | -162.70 | 3.70 | -7.70 | -9.50 | 3.20 |
Operating Expenses | 518.80 | 514.80 | | | |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | 0.00 | |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 518.80 | 514.80 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | -85.10 | 803.00 | 442.40 | 120.50 | 97.70 |
Rent , Rates & Taxes | 6.20 | 6.20 | 2.70 | 0.10 | 0.00 |
Insurance | 1.20 | 3.80 | 3.40 | 4.80 | 3.90 |
Printing and stationery | 3.10 | 1.10 | 1.30 | 1.10 | 2.00 |
Professional and legal fees | 501.40 | 750.80 | 298.50 | 56.00 | 62.60 |
Other Administration | -597.10 | 41.10 | 136.50 | 58.50 | 29.30 |
Selling and Distribution Expenses | 253.20 | 56.00 | 27.80 | 37.60 | 3.60 |
Advertisement & Sales Promotion | 193.80 | 27.90 | 12.00 | 7.70 | 3.10 |
Sales Commissions & Incentives | 59.40 | 28.10 | 15.90 | 29.90 | 0.50 |
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 | 203.90 | 63.00 | 970.80 | 0.10 | 0.30 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 104.30 | 1.20 | | | |
Losson disposal of fixed assets(net) | 13.20 | 43.40 | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 86.30 | 18.50 | 970.80 | 0.10 | 0.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 645.10 | 2091.10 | 4350.50 | 1911.90 | 1118.70 |
Operating Profit (Excl OI) | 469.40 | 1595.50 | -1844.40 | -2.30 | 254.60 |
Other Income | 99.60 | 60.00 | 500.80 | 299.10 | 720.20 |
Interest Received | 19.30 | 42.30 | 25.40 | 14.70 | 24.90 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | 41.00 | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | 4.50 | 428.40 | | |
Foreign Exchange Gains | | | | | |
Others | 80.30 | 13.20 | 6.00 | 284.40 | 695.30 |
Operating Profit | 569.00 | 1655.60 | -1343.60 | 296.80 | 974.80 |
Interest | 1364.20 | 1172.20 | 863.00 | 206.00 | 252.20 |
InterestonDebenture / Bonds | 2989.90 | 1863.10 | | | |
Interest on Term Loan | 71.60 | 93.90 | 1508.20 | 1970.90 | 1801.90 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 7.80 | 1.90 | 116.90 | 85.90 | 106.70 |
Other Interest | -1705.00 | -786.80 | -762.20 | -1850.90 | -1656.30 |
PBDT | -795.20 | 483.40 | -2206.60 | 90.90 | 722.60 |
Depreciation | 64.90 | 71.90 | 86.60 | 81.60 | 75.50 |
Profit Before Taxation & Exceptional Items | -860.10 | 411.50 | -2293.30 | 9.30 | 647.10 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -860.10 | 411.50 | -2293.30 | 9.30 | 647.10 |
Provision for Tax | -89.70 | 207.70 | 34.20 | -52.50 | 116.10 |
Current Income Tax | 0.00 | 187.70 | 42.10 | | 137.40 |
Deferred Tax | 34.90 | 46.20 | -11.50 | -51.90 | -21.30 |
Other taxes | -124.60 | -26.20 | 3.70 | -52.50 | 0.00 |
Profit After Tax | -770.40 | 203.70 | -2327.50 | 61.70 | 531.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | -0.20 | 0.20 | 0.00 | 0.00 |
Share of Associate | | -0.10 | -0.10 | 0.00 | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -770.50 | 203.40 | -2327.40 | 61.80 | 531.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 12650.10 | 12446.70 | 14774.10 | 14712.30 | 14180.70 |
Appropriations | 11879.60 | 12650.10 | 12446.70 | 14774.10 | 14711.70 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 11879.60 | 12650.10 | 12446.70 | 14774.10 | 14711.70 |
Equity Dividend % | | | | | |
Earnings Per Share | -3.00 | 1.00 | -8.00 | 0.00 | |
Adjusted EPS | -3.00 | 1.00 | -8.00 | 0.00 | 0.00 |