(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 94704.00 | 92332.00 | 54490.00 | 124425.90 | 119069.80 |
Revenue from property development | 88635.00 | 83855.00 | 50270.00 | 120206.30 | 117500.50 |
Sale of Development Rights | 4277.00 | 6812.00 | 2560.00 | 1231.60 | 226.40 |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 1792.00 | 1665.00 | 1650.00 | 2988.00 | 1342.80 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 94704.00 | 92332.00 | 54490.00 | 124425.90 | 119069.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -27678.00 | 9495.00 | 7010.00 | 124529.50 | -23410.50 |
Cost of Construction and Development | | | | | |
Opening Raw Materials | | | | | |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | |
Cost of Constructed property Sold | | | | | |
Development Rights | | | | | |
Other Construction Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 157.00 | 16.00 | 10.00 | 38.10 | 48.70 |
Electricity & Power | 157.00 | 16.00 | 10.00 | 38.10 | 48.70 |
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 | 4239.00 | 3544.00 | 2860.00 | 3904.50 | 3899.00 |
Salaries, Wages & Bonus | 5920.00 | 5372.00 | 4450.00 | 6244.10 | 7383.70 |
Contributions to EPF & Pension Funds | 189.00 | 140.00 | 100.00 | 231.60 | 219.20 |
Workmen and Staff Welfare Expenses | 75.00 | 51.00 | 40.00 | 94.10 | 120.20 |
Other Employees Cost | -1945.00 | -2019.00 | -1730.00 | -2665.30 | -3824.10 |
Operating Expenses | 85291.00 | 51119.00 | 29030.00 | 72008.80 | 97190.10 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | | | | | 0.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 85291.00 | 51119.00 | 29030.00 | 72008.80 | 97190.10 |
General and Administration Expenses | 5564.00 | 3849.00 | 2320.00 | 3933.70 | 3336.70 |
Rent , Rates & Taxes | 458.00 | 253.00 | 240.00 | 384.20 | 494.60 |
Insurance | 19.00 | 13.00 | 20.00 | 59.40 | 61.00 |
Printing and stationery | 19.00 | 11.00 | 0.00 | 61.90 | 95.10 |
Professional and legal fees | 990.00 | 437.00 | 390.00 | 729.60 | 1244.10 |
Other Administration | 4078.00 | 3135.00 | 1670.00 | 2698.70 | 1441.80 |
Selling and Distribution Expenses | 3162.00 | 2452.00 | 1570.00 | 2587.40 | 4467.50 |
Advertisement & Sales Promotion | 1476.00 | 1172.00 | 790.00 | 1076.80 | 2748.60 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 1686.00 | 1280.00 | 790.00 | 1510.70 | 1718.90 |
Miscellaneous Expenses | 482.00 | 10865.00 | 290.00 | 740.70 | 1878.60 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 54.00 | | | | 832.40 |
Losson disposal of fixed assets(net) | | | | | 2.60 |
Losson foreign exchange fluctuations | | | | | 389.70 |
Losson sale of non-trade current investments | | | | | 0.00 |
Other Miscellaneous Expenses | 428.00 | 10865.00 | 290.00 | 740.70 | 653.80 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 71217.00 | 81340.00 | 43100.00 | 207742.70 | 87410.10 |
Operating Profit (Excl OI) | 23487.00 | 10992.00 | 11390.00 | -83316.80 | 31659.70 |
Other Income | -1388.00 | 13791.00 | 5670.00 | 103667.00 | 718.90 |
Interest Received | 1226.00 | 3127.00 | 2960.00 | 749.20 | 428.60 |
Dividend Received | | 53.00 | 0.00 | 11.30 | 28.80 |
Profit on sale of Fixed Assets | 12.00 | -2.00 | 60.00 | 31.50 | |
Profits on sale of Investments | 1185.00 | 30.00 | | 96.60 | 15.70 |
Provision Written Back | 231.00 | 10882.00 | 730.00 | 697.40 | |
Foreign Exchange Gains | -1028.00 | -539.00 | 1710.00 | 2972.30 | |
Others | -3014.00 | 240.00 | 200.00 | 99108.70 | 245.80 |
Operating Profit | 22099.00 | 24783.00 | 17060.00 | 20350.20 | 32378.60 |
Interest | 4820.00 | 6879.00 | 11360.00 | 7397.10 | 5657.90 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 13284.00 | 19348.00 | 24760.00 | 30079.30 | 28910.70 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 29.00 | 76.00 | 110.00 | 93.50 | 119.30 |
Other Interest | -8493.00 | -12545.00 | -13500.00 | -22775.70 | -23372.10 |
PBDT | 17279.00 | 17904.00 | 5690.00 | 12953.10 | 26720.70 |
Depreciation | 928.00 | 748.00 | 730.00 | 2924.00 | 1804.90 |
Profit Before Taxation & Exceptional Items | 16351.00 | 17156.00 | 4960.00 | 10029.10 | 24915.80 |
Exceptional Income / Expenses | -11774.00 | | -4630.00 | 1.60 | |
Profit Before Tax | 4525.00 | 17165.00 | 330.00 | 10030.20 | 24915.80 |
Provision for Tax | -370.00 | 5080.00 | -150.00 | 2615.00 | 8449.10 |
Current Income Tax | 2696.00 | -117.00 | 1060.00 | 338.90 | 906.90 |
Deferred Tax | -2151.00 | 4620.00 | -1170.00 | 2276.10 | 7542.10 |
Other taxes | -915.00 | 577.00 | -40.00 | 0.00 | 0.00 |
Profit After Tax | 4895.00 | 12085.00 | 480.00 | 7415.30 | 16466.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -28.00 | -61.00 | -80.00 | -139.70 | -78.30 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4867.00 | 12024.00 | 400.00 | 7275.60 | 16388.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 46076.00 | 29609.00 | 21480.00 | 14296.00 | 27812.00 |
Appropriations | 50943.00 | 41633.00 | 21880.00 | 21571.70 | 44200.40 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 50943.00 | 41633.00 | 21880.00 | 21571.70 | 44200.40 |
Equity Dividend % | 20.00 | | | | |
Earnings Per Share | 10.00 | 25.00 | 1.00 | 18.00 | 41.00 |
Adjusted EPS | 5.00 | 12.00 | 1.00 | 9.00 | 21.00 |