(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Gross Sales | 1423.70 | 1089.50 | 1027.60 | 4754.70 |
Sales | 1308.30 | 1063.60 | 975.90 | 4710.40 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | 66.80 | 25.80 | 25.60 | 0.10 |
Revenue from property development | | | | |
Other Operational Income | 48.60 | 0.00 | 26.10 | 44.20 |
Less: Excise Duty | | | | |
Net Sales | 1423.70 | 1089.50 | 1027.60 | 4754.70 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -68.50 | -185.50 | 90.10 | -13.80 |
Raw Material Consumed | 1113.10 | 1034.60 | 747.90 | 4327.40 |
Opening Raw Materials | 10.90 | 25.20 | 15.30 | 39.90 |
Purchases Raw Materials | 539.70 | 595.60 | 182.40 | 374.30 |
Closing Raw Materials | 18.20 | 10.90 | 25.20 | 15.30 |
Other Direct Purchases / Brought in cost | 580.80 | 424.60 | 575.30 | 3928.50 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 10.80 | 6.30 | | 0.10 |
Electricity & Power | 10.80 | 6.30 | | 0.10 |
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 | 15.60 | 11.00 | 6.00 | 5.80 |
Salaries, Wages & Bonus | 14.80 | 10.40 | 5.90 | 5.40 |
Contributions to EPF & Pension Funds | | | | |
Workmen and Staff Welfare Expenses | 0.50 | 0.20 | 0.10 | 0.10 |
Other Employees Cost | 0.30 | 0.40 | 0.00 | 0.30 |
Other Manufacturing Expenses | 34.90 | 24.10 | 31.40 | 51.80 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 32.20 | 22.80 | 31.20 | 51.60 |
Repairs and Maintenance | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Material Consumed | | | | |
Other Mfg Exp | 2.70 | 1.30 | 0.20 | 0.20 |
General and Administration Expenses | 36.60 | 29.00 | 31.60 | 35.40 |
Rent , Rates & Taxes | 6.90 | 1.60 | 3.10 | 1.80 |
Insurance | 1.40 | 1.50 | 1.30 | 0.90 |
Printing and stationery | | | | |
Professional and legal fees | 7.40 | 4.70 | 4.20 | 9.40 |
Traveling and conveyance | 3.00 | 2.20 | 1.20 | 1.90 |
Other Administration | 21.00 | 21.10 | 23.00 | 23.30 |
Selling and Distribution Expenses | 72.30 | 113.50 | 27.90 | 139.70 |
Advertisement & Sales Promotion | 1.30 | 0.80 | 0.90 | 1.60 |
Sales Commissions & Incentives | 14.10 | 2.40 | 3.50 | 48.40 |
Freight and Forwarding | 56.90 | 110.30 | 23.50 | 89.70 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 24.40 | 4.50 | 32.70 | 13.00 |
Bad debts /advances written off | 21.20 | 1.90 | | 4.40 |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | 0.40 | | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 2.70 | 2.60 | 32.70 | 8.50 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 1239.00 | 1037.40 | 967.60 | 4559.30 |
Operating Profit (Excl OI) | 184.70 | 52.10 | 60.00 | 195.40 |
Other Income | 21.40 | 12.00 | 53.10 | 4.80 |
Interest Received | 1.20 | 2.20 | 14.30 | 0.40 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | | 0.00 | | |
Profits on sale of Investments | | | | |
Provision Written Back | 8.10 | 0.90 | 3.60 | 0.00 |
Foreign Exchange Gains | 10.50 | 5.50 | 4.00 | 4.10 |
Others | 1.60 | 3.30 | 31.20 | 0.20 |
Operating Profit | 206.00 | 64.00 | 113.10 | 200.20 |
Interest | 45.10 | 30.20 | 13.40 | 64.50 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | | | | |
Intereston Fixed deposits | | | | |
Bank Charges etc | 9.70 | 3.80 | 2.00 | 1.30 |
Other Interest | 35.40 | 26.40 | 11.40 | 63.30 |
PBDT | 160.90 | 33.90 | 99.70 | 135.60 |
Depreciation | 15.30 | 4.10 | 2.20 | 1.30 |
Profit Before Taxation & Exceptional Items | 145.60 | 29.70 | 97.50 | 134.40 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 145.60 | 29.70 | 97.50 | 134.40 |
Provision for Tax | 23.30 | 10.60 | -8.90 | 23.50 |
Current Income Tax | 19.70 | 0.20 | 1.80 | 22.80 |
Deferred Tax | 3.60 | 10.40 | -10.70 | 0.80 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 122.20 | 19.10 | 106.30 | 110.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 122.20 | 19.10 | 106.30 | 110.90 |
Adjustments to PAT | | | | |
Profit Balance B/F | 320.90 | 301.70 | 192.90 | 84.60 |
Appropriations | 443.10 | 320.90 | 299.20 | 195.40 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 149.50 | | | |
Equity Dividend % | | | | |
Earnings Per Share | 8.00 | 3825.00 | 21262.00 | 22170.00 |
Adjusted EPS | 8.00 | 1.00 | 7.00 | 7.00 |