(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | |
Gross Sales | 439.90 | 477.30 | 351.46 | 460.33 |
Sales | 437.10 | 475.10 | 345.19 | 451.67 |
Job Work/ Contract Receipts | | | | |
Processing Charges / Service Income | | | | |
Revenue from property development | | | | |
Other Operational Income | 2.90 | 2.20 | 6.26 | 8.66 |
Less: Excise Duty | | | | |
Net Sales | 439.90 | 477.30 | 351.46 | 460.33 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | 2.10 | -1.10 | -4.36 | -9.50 |
Raw Material Consumed | 292.20 | 285.90 | 178.25 | 260.09 |
Opening Raw Materials | 42.10 | 22.40 | 13.96 | 8.83 |
Purchases Raw Materials | 247.20 | 286.00 | 176.48 | 246.98 |
Closing Raw Materials | 29.30 | 42.10 | 22.42 | 13.96 |
Other Direct Purchases / Brought in cost | 32.10 | 19.50 | 10.22 | 18.24 |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 70.40 | 62.70 | 49.03 | 62.11 |
Electricity & Power | 70.40 | 62.70 | 49.03 | 62.11 |
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 | 22.10 | 21.40 | 19.25 | 19.28 |
Salaries, Wages & Bonus | 20.90 | 21.20 | 15.03 | 18.94 |
Contributions to EPF & Pension Funds | | | | |
Workmen and Staff Welfare Expenses | 0.00 | 0.00 | 3.74 | 0.13 |
Other Employees Cost | 1.20 | 0.10 | 0.49 | 0.21 |
Other Manufacturing Expenses | 17.70 | 27.80 | 37.23 | 45.12 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 5.90 | 8.80 | 6.62 | 7.99 |
Repairs and Maintenance | 6.10 | 8.40 | 8.15 | 8.42 |
Packing Material Consumed | 0.80 | 4.50 | 4.06 | 1.29 |
Other Mfg Exp | 4.90 | 6.20 | 18.39 | 27.42 |
General and Administration Expenses | 33.80 | 41.10 | 19.53 | 25.07 |
Rent , Rates & Taxes | 1.00 | 1.10 | 1.21 | 1.07 |
Insurance | 1.80 | 2.10 | 2.36 | 2.82 |
Printing and stationery | 0.80 | 1.00 | 0.71 | 0.88 |
Professional and legal fees | 1.30 | 1.50 | 0.73 | 1.82 |
Traveling and conveyance | 1.30 | 0.90 | 0.62 | 0.66 |
Other Administration | 28.90 | 35.40 | 14.52 | 18.49 |
Selling and Distribution Expenses | 1.70 | 2.00 | 3.60 | 5.12 |
Advertisement & Sales Promotion | 0.60 | 0.10 | 0.13 | 1.65 |
Sales Commissions & Incentives | 0.40 | 0.90 | 2.51 | 2.46 |
Freight and Forwarding | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.70 | 1.00 | 0.97 | 1.01 |
Miscellaneous Expenses | 0.50 | 0.50 | 0.46 | 1.78 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | 0.00 | | |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 0.50 | 0.50 | 0.46 | 1.78 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 440.50 | 440.30 | 303.00 | 409.06 |
Operating Profit (Excl OI) | -0.60 | 37.00 | 48.46 | 51.27 |
Other Income | 32.20 | 4.00 | 4.81 | 5.16 |
Interest Received | 4.50 | 1.60 | 3.17 | 3.76 |
Dividend Received | 0.20 | 0.20 | | 0.20 |
Profit on sale of Fixed Assets | 25.10 | | 0.21 | |
Profits on sale of Investments | | | 0.02 | |
Provision Written Back | | 0.00 | | 0.05 |
Foreign Exchange Gains | 2.40 | 1.90 | 0.67 | 0.57 |
Others | 0.10 | 0.20 | 0.75 | 0.58 |
Operating Profit | 31.60 | 41.00 | 53.27 | 56.43 |
Interest | 5.70 | 8.00 | 6.02 | 8.29 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 3.00 | 3.00 | 2.23 | 3.47 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 0.50 | 2.40 | 1.01 | 1.32 |
Other Interest | 2.20 | 2.50 | 2.78 | 3.49 |
PBDT | 26.00 | 33.00 | 47.25 | 48.14 |
Depreciation | 16.80 | 16.30 | 14.10 | 16.04 |
Profit Before Taxation & Exceptional Items | 9.20 | 16.70 | 33.15 | 32.10 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 9.20 | 16.70 | 33.15 | 32.10 |
Provision for Tax | -0.60 | 5.20 | 9.01 | 8.36 |
Current Income Tax | | 5.20 | 8.37 | 8.85 |
Deferred Tax | -0.60 | -0.10 | 0.38 | -0.65 |
Other taxes | -0.60 | 0.10 | 0.26 | 0.15 |
Profit After Tax | 9.80 | 11.50 | 24.14 | 23.74 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | 0.00 | 0.10 | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 9.80 | 11.60 | 24.14 | 23.74 |
Adjustments to PAT | | | | |
Profit Balance B/F | 114.60 | 103.00 | 78.82 | 56.85 |
Appropriations | 124.40 | 114.60 | 102.96 | 80.59 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | 0.31 |
Other Appropriation | | | | |
Equity Dividend % | | | | 2.00 |
Earnings Per Share | 1.00 | 2.00 | 3.00 | 3.00 |
Adjusted EPS | 1.00 | 2.00 | 3.00 | 3.00 |