(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 923.20 | 931.62 | 506.03 | 682.27 | 543.75 |
Sale of Shares / Units | | | | | |
Interest income | 70.10 | 130.86 | 49.47 | 54.03 | 45.94 |
Portfolio management services | | | | | |
Dividend income | 7.60 | 9.31 | 5.72 | 10.33 | 8.44 |
Brokerages & commissions | | | | | |
Processing fees and other charges | | | | | |
Other Operating Income | 845.50 | 791.44 | 450.83 | 617.91 | 489.36 |
Operating Income (Net) | 923.20 | 931.62 | 506.03 | 682.27 | 543.75 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | -31.34 | 8.22 | -17.36 | 1.23 |
Employee Cost | 62.90 | 44.42 | 32.16 | 44.74 | 38.82 |
Salaries, Wages & Bonus | 57.70 | 41.14 | 30.40 | 42.52 | 38.45 |
Contributions to EPF & Pension Funds | 3.00 | 1.75 | 0.92 | 1.33 | 1.29 |
Workmen and Staff Welfare Expenses | 1.50 | 0.94 | 0.76 | 0.89 | -0.92 |
Other Employees Cost | 0.70 | 0.58 | 0.09 | 0.00 | 0.00 |
Operating & Establishment Expenses | 278.90 | 240.74 | 117.49 | 137.40 | 146.90 |
Depository Charges | 0.00 | 0.04 | 0.03 | 0.71 | 0.01 |
Security Transaction tax | 0.30 | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | | 0.01 | 0.02 | 0.09 | 0.00 |
Rent , Rates & Taxes | 4.00 | 6.48 | 3.44 | 5.75 | 8.32 |
Repairs and Maintenance | 27.90 | 18.48 | 12.39 | 18.86 | 19.82 |
Insurance | 2.20 | 2.17 | 1.71 | 2.52 | 2.46 |
Electricity & Power | 85.50 | 64.02 | 44.94 | 56.23 | 57.67 |
Other Operating Expenses | 158.90 | 149.53 | 54.97 | 53.26 | 58.63 |
Administrations & Other Expenses | 41.30 | 33.39 | 23.32 | 31.20 | 30.64 |
Printing and stationery | 0.80 | 0.62 | 0.12 | 0.20 | 0.43 |
Professional and legal fees | 16.90 | 10.23 | 8.32 | 9.48 | 6.54 |
Advertisement & Sales Promotion | 0.50 | 0.16 | 0.02 | 0.51 | 1.06 |
Other General Expenses | 23.10 | 22.38 | 14.86 | 21.01 | 22.61 |
Provisions and Contingencies | 1.90 | 4.35 | 10.92 | 17.69 | 4.30 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | 0.38 | 0.04 | 0.15 | 1.16 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | 0.20 | 0.02 | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | 8.22 | 3.10 |
Other Miscellaneous Expenses | 1.70 | 3.94 | 10.88 | 9.33 | 0.04 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 661.60 | 610.58 | 388.89 | 529.58 | 410.81 |
Operating Profit (Excl OI) | 261.60 | 321.03 | 117.14 | 152.69 | 132.94 |
Other Income | 62.80 | 49.94 | 46.78 | 50.95 | 57.76 |
Other Interest Income | | | | | |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | | | | |
Income from investments | 44.90 | 40.00 | 39.50 | 33.30 | 45.92 |
Provision Written Back | | | | | 0.06 |
Others | 17.90 | 9.94 | 7.28 | 17.65 | 11.78 |
Operating Profit | 324.50 | 370.97 | 163.92 | 203.64 | 190.70 |
Interest | 34.90 | 23.87 | 18.53 | 19.17 | 19.30 |
Loans | 29.90 | 21.67 | 16.96 | 16.39 | 16.29 |
Deposits | | | | | |
Bonds / Debentures | | | | | |
Other Interest | 5.00 | 2.19 | 1.58 | 2.78 | 3.01 |
Depreciation | 128.30 | 107.20 | 50.11 | 54.15 | 64.57 |
Profit Before Taxation & Exceptional Items | 161.30 | 239.91 | 95.27 | 130.33 | 106.83 |
Exceptional Income / Expenses | | | | | 41.63 |
Profit Before Tax | 161.30 | 239.91 | 95.27 | 130.33 | 148.46 |
Provision for Tax | 32.00 | 59.60 | 16.05 | 23.19 | 33.49 |
Current Income Tax | 28.70 | 59.50 | 13.48 | 24.88 | 34.71 |
Deferred Tax | 3.30 | 0.10 | 2.57 | -1.69 | -1.22 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 129.30 | 180.31 | 79.22 | 107.14 | 114.97 |
Extra items | 0.00 | 0.00 | 0.00 | -19.41 | 0.00 |
Minority Interest | -16.50 | -23.59 | -12.40 | -31.11 | -13.50 |
Share of Associate | | | | | |
Other Consolidated Items | -25.60 | 35.06 | 40.49 | | -5.77 |
Consolidated Net Profit | 87.20 | 191.78 | 107.32 | 56.62 | 95.69 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 911.60 | 731.18 | 632.76 | 576.66 | 492.48 |
Appropriations | 998.80 | 922.96 | 740.08 | 633.29 | 588.17 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 998.80 | 922.96 | 740.08 | 633.29 | 588.17 |
Equity Dividend % | | | | | |
Earnings Per Share | 7.00 | 15.00 | 8.00 | 6.00 | 15.00 |
Adjusted EPS | 7.00 | 15.00 | 8.00 | 6.00 | 7.00 |