(Rs. in Million) |
Particulars | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 |
INCOME : | | | | | |
Gross Sales | 14.62 | 49.46 | 103.28 | 106.40 | 163.63 |
Sales | 1.66 | 8.07 | 2.43 | 5.66 | 8.03 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 11.58 | 38.74 | 56.15 | 100.50 | 154.74 |
Revenue from property development | | | | | |
Other Operational Income | 1.38 | 2.65 | 44.71 | 0.24 | 0.86 |
Less: Excise Duty | | | | | |
Net Sales | 14.62 | 49.46 | 103.28 | 106.40 | 163.63 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Raw Material Consumed | 5.59 | 8.24 | 52.10 | 39.48 | 68.07 |
Opening Raw Materials | 76.79 | 69.70 | 52.76 | 59.11 | 30.22 |
Purchases Raw Materials | 4.22 | 15.33 | 66.92 | 43.12 | 62.52 |
Closing Raw Materials | 75.42 | 76.79 | 69.70 | 62.75 | 24.68 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 2.12 | 0.00 | 0.00 |
Power & Fuel Cost | 0.00 | 0.46 | 1.13 | 0.96 | 0.86 |
Electricity & Power | 0.00 | 0.46 | 1.13 | 0.96 | 0.86 |
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 | 6.78 | 5.17 | 10.58 | 21.96 | 32.78 |
Salaries, Wages & Bonus | 6.45 | 4.96 | 10.24 | 22.46 | 26.61 |
Contributions to EPF & Pension Funds | 0.14 | 0.21 | 0.34 | 0.52 | 5.78 |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.19 | 0.00 | 0.00 | -1.01 | 0.39 |
Other Manufacturing Expenses | 2.02 | 7.86 | 5.85 | 6.52 | 12.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 0.03 | 0.05 | 1.26 | 1.09 | 3.48 |
Repairs and Maintenance | 0.00 | 0.00 | 0.00 | 0.00 | |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1.99 | 7.81 | 4.59 | 5.43 | 8.72 |
General and Administration Expenses | 5.70 | 5.04 | 8.41 | 11.72 | 13.06 |
Rent , Rates & Taxes | 2.01 | 0.13 | 0.01 | 1.16 | 1.26 |
Insurance | 0.05 | 0.20 | 0.11 | 0.31 | 0.26 |
Printing and stationery | 0.00 | 0.13 | 0.11 | 0.20 | 0.57 |
Professional and legal fees | 0.80 | 1.34 | 2.66 | 3.48 | 2.96 |
Traveling and conveyance | 0.14 | 1.86 | 3.45 | 3.79 | 5.60 |
Other Administration | 2.84 | 3.24 | 5.51 | 6.58 | 8.01 |
Selling and Distribution Expenses | 2.21 | 0.08 | 0.51 | 0.28 | 0.87 |
Advertisement & Sales Promotion | 0.04 | 0.07 | 0.43 | | 0.37 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 2.16 | 0.02 | 0.08 | 0.28 | 0.50 |
Miscellaneous Expenses | 1.86 | 1.91 | 3.07 | 2.40 | 3.33 |
Bad debts /advances written off | 1.00 | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.86 | 1.91 | 3.07 | 2.40 | 3.33 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 24.15 | 28.77 | 81.66 | 83.33 | 131.17 |
Operating Profit (Excl OI) | -9.53 | 20.69 | 21.61 | 23.07 | 32.46 |
Other Income | 22.68 | 1.62 | 5.90 | 5.86 | 2.43 |
Interest Received | 0.03 | 0.31 | 0.23 | 0.34 | 0.57 |
Dividend Received | | | 0.08 | 0.05 | 0.08 |
Profit on sale of Fixed Assets | 19.26 | | 0.49 | 2.46 | |
Profits on sale of Investments | | | | | 0.21 |
Provision Written Back | 3.31 | 1.08 | 5.10 | 2.62 | 1.39 |
Foreign Exchange Gains | | | | | |
Others | 0.07 | 0.24 | 0.01 | 0.40 | 0.18 |
Operating Profit | 13.15 | 22.31 | 27.52 | 28.94 | 34.89 |
Interest | 6.71 | 15.19 | 20.14 | 19.24 | 17.36 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 6.62 | 14.60 | 18.34 | 17.47 | 13.37 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.09 | 0.59 | 1.37 | 1.56 | 2.01 |
Other Interest | 0.00 | 0.00 | 0.43 | 0.22 | 1.97 |
PBDT | 6.44 | 7.13 | 7.38 | 9.70 | 17.53 |
Depreciation | 5.03 | 5.34 | 6.25 | 7.44 | 7.73 |
Profit Before Taxation & Exceptional Items | 1.41 | 1.79 | 1.12 | 2.26 | 9.80 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1.41 | 1.79 | 1.12 | 2.26 | 9.80 |
Provision for Tax | 3.13 | -0.18 | 0.43 | 1.33 | 3.81 |
Current Income Tax | 0.31 | 0.39 | 0.57 | 1.27 | 3.32 |
Deferred Tax | 2.82 | -0.58 | -0.14 | 0.06 | 0.48 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -1.73 | 1.97 | 0.70 | 0.93 | 6.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -1.73 | 1.97 | 0.70 | 0.93 | 6.00 |
Adjustments to PAT | | | 0.03 | | |
Profit Balance B/F | 26.08 | 24.12 | 23.40 | 22.47 | 16.47 |
Appropriations | 24.36 | 26.08 | 24.12 | 23.40 | 22.47 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | | | | | |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 |