(Rs. in Million) |
Particulars | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 |
INCOME : | | | | | |
Gross Sales | 65820.00 | 33460.00 | 29730.00 | 50250.00 | 81160.00 |
Sales | 47390.00 | 14750.00 | 10150.00 | 31900.00 | 64460.00 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 17810.00 | 18200.00 | 19180.00 | 17890.00 | 16290.00 |
Revenue from property development | | | | | |
Other Operational Income | 620.00 | 510.00 | 400.00 | 460.00 | 420.00 |
Less: Excise Duty | | | | | |
Net Sales | 65820.00 | 33460.00 | 29730.00 | 50250.00 | 81160.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 2400.00 | -330.00 | 4690.00 | 420.00 | 960.00 |
Raw Material Consumed | 40920.00 | 16110.00 | 14040.00 | 29570.00 | 50200.00 |
Opening Raw Materials | 8200.00 | 6830.00 | 10540.00 | 10980.00 | 14400.00 |
Purchases Raw Materials | 43680.00 | 17480.00 | 10330.00 | 29130.00 | 36900.00 |
Closing Raw Materials | 10960.00 | 8200.00 | 6830.00 | 10540.00 | 10980.00 |
Other Direct Purchases / Brought in cost | | | | | 9880.00 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 580.00 | 450.00 | 610.00 | 570.00 | 590.00 |
Electricity & Power | 580.00 | 450.00 | 610.00 | 570.00 | 590.00 |
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 | 5450.00 | 5530.00 | 7960.00 | 8740.00 | 8050.00 |
Salaries, Wages & Bonus | 4880.00 | 4930.00 | 6990.00 | 7630.00 | 6910.00 |
Contributions to EPF & Pension Funds | 220.00 | 340.00 | 640.00 | 690.00 | 680.00 |
Workmen and Staff Welfare Expenses | 260.00 | 180.00 | 230.00 | 320.00 | 340.00 |
Other Employees Cost | 100.00 | 90.00 | 100.00 | 100.00 | 120.00 |
Other Manufacturing Expenses | 4020.00 | 1940.00 | 1320.00 | 2590.00 | 3110.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 550.00 | 210.00 | | | |
Repairs and Maintenance | 1890.00 | 850.00 | 340.00 | 610.00 | 540.00 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1580.00 | 880.00 | 970.00 | 1980.00 | 2570.00 |
General and Administration Expenses | 1750.00 | 1810.00 | 2340.00 | 2940.00 | 3210.00 |
Rent , Rates & Taxes | 340.00 | 550.00 | 600.00 | 740.00 | 820.00 |
Insurance | 200.00 | 170.00 | 210.00 | 220.00 | 250.00 |
Printing and stationery | | | | | |
Professional and legal fees | 440.00 | 390.00 | 610.00 | 730.00 | 820.00 |
Traveling and conveyance | 670.00 | 580.00 | 790.00 | 1110.00 | 1150.00 |
Other Administration | 780.00 | 700.00 | 920.00 | 1250.00 | 1320.00 |
Selling and Distribution Expenses | 690.00 | 370.00 | 310.00 | 880.00 | 1820.00 |
Advertisement & Sales Promotion | 10.00 | 10.00 | 10.00 | 90.00 | 100.00 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | 670.00 | 360.00 | 300.00 | 790.00 | 1720.00 |
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 | 1730.00 | 2240.00 | 7050.00 | 5310.00 | 3660.00 |
Bad debts /advances written off | 270.00 | 160.00 | 130.00 | 560.00 | 150.00 |
Provision for doubtful debts | 270.00 | 930.00 | 690.00 | | |
Losson disposal of fixed assets(net) | 110.00 | 20.00 | 40.00 | | |
Losson foreign exchange fluctuations | | 40.00 | 4370.00 | 2880.00 | 1460.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 1080.00 | 1080.00 | 1810.00 | 1870.00 | 2050.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 57540.00 | 28110.00 | 38330.00 | 51020.00 | 71600.00 |
Operating Profit (Excl OI) | 8280.00 | 5340.00 | -8600.00 | -770.00 | 9560.00 |
Other Income | 830.00 | 200.00 | 280.00 | 1180.00 | 1260.00 |
Interest Received | 220.00 | 190.00 | 270.00 | 490.00 | 630.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | 150.00 | 280.00 |
Profits on sale of Investments | | | 0.00 | | |
Provision Written Back | | | | 540.00 | 210.00 |
Foreign Exchange Gains | 610.00 | | | | |
Others | 0.00 | 0.00 | 0.00 | 10.00 | 140.00 |
Operating Profit | 9120.00 | 5540.00 | -8320.00 | 410.00 | 10820.00 |
Interest | 7350.00 | 9960.00 | 13670.00 | 12700.00 | 15810.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 320.00 | 380.00 | 760.00 | 850.00 | 1620.00 |
Other Interest | 7030.00 | 9580.00 | 12910.00 | 11850.00 | 14190.00 |
PBDT | 1770.00 | -4420.00 | -21990.00 | -12290.00 | -4990.00 |
Depreciation | 2600.00 | 2580.00 | 4190.00 | 3420.00 | 3420.00 |
Profit Before Taxation & Exceptional Items | -830.00 | -7000.00 | -26180.00 | -15710.00 | -8400.00 |
Exceptional Income / Expenses | 830.00 | 8050.00 | -660.00 | 280.00 | 4500.00 |
Profit Before Tax | 0.00 | 1050.00 | -26840.00 | -15430.00 | -3910.00 |
Provision for Tax | 1670.00 | 50.00 | 70.00 | -120.00 | -20.00 |
Current Income Tax | 1840.00 | 70.00 | 70.00 | 90.00 | 80.00 |
Deferred Tax | -170.00 | | | -150.00 | |
Other taxes | 0.00 | 50.00 | 70.00 | -60.00 | -20.00 |
Profit After Tax | -1660.00 | 1000.00 | -26910.00 | -15310.00 | -3890.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -230.00 | 10.00 | 500.00 | 100.00 | 70.00 |
Share of Associate | -100.00 | 30.00 | 0.00 | -60.00 | 50.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -2000.00 | 1040.00 | -26420.00 | -15270.00 | -3770.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -216770.00 | -217420.00 | -191060.00 | -176010.00 | -172640.00 |
Appropriations | -218770.00 | -216380.00 | -217480.00 | -191280.00 | -176410.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -30.00 | 390.00 | -70.00 | -110.00 | -130.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | -5.00 | -3.00 | -1.00 |
Adjusted EPS | 0.00 | 0.00 | -5.00 | -3.00 | -1.00 |