(Rs. in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | |
Operating Income | 206.10 | 1081.90 | 1016.50 | 1288.30 |
Revenue from property development | 201.90 | 101.80 | 438.80 | 768.40 |
Sale of Development Rights | | | | |
Development Charges | | | | |
Income From Investment in Properties | | | | |
Other Operational Income | 4.20 | 980.10 | 577.70 | 519.90 |
Less: Excise Duty | | | | |
Operating Income (Net) | 206.10 | 1081.90 | 1016.50 | 1288.30 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | -158.30 | -105.60 | 58.30 | 202.50 |
Cost of Construction and Development | 180.00 | 257.30 | 284.10 | 402.40 |
Opening Raw Materials | 94.40 | 94.40 | 94.40 | 75.60 |
Cost of Land & Construction Materials | 180.00 | 144.30 | 284.10 | 421.10 |
Closing Stock | 94.40 | 94.40 | 94.40 | 94.40 |
Cost of Constructed property Sold | | | | |
Development Rights | | | | |
Other Construction Expenses | 0.00 | 112.90 | 0.10 | 0.10 |
Power & Fuel Cost | | | | |
Electricity & Power | | | | |
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 | 23.60 | 27.40 | 26.10 | 27.40 |
Salaries, Wages & Bonus | 23.60 | 26.40 | 23.90 | 25.50 |
Contributions to EPF & Pension Funds | | 1.00 | 1.60 | 1.70 |
Workmen and Staff Welfare Expenses | | | 0.60 | 0.20 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 106.70 | 677.60 | 291.70 | 250.50 |
Sub-contracted / Out sourced services | | | | |
Processing Charges | 106.70 | 131.50 | 291.70 | 232.20 |
Repairs and Maintenance | | | | |
Packing Material Consumed | | | | |
Other Manufacturing expenses | 0.10 | 546.10 | 0.00 | 18.20 |
General and Administration Expenses | 113.80 | 52.50 | 51.40 | 17.60 |
Rent , Rates & Taxes | 30.50 | 22.10 | 33.40 | 3.20 |
Insurance | | | | |
Printing and stationery | 0.00 | 1.40 | 0.70 | 1.50 |
Professional and legal fees | 3.00 | 7.30 | 11.50 | 6.10 |
Other Administration | 80.30 | 21.70 | 5.90 | 6.70 |
Selling and Distribution Expenses | 474.40 | 175.00 | 14.70 | 34.00 |
Advertisement & Sales Promotion | 0.70 | 5.60 | 14.70 | 34.00 |
Sales Commissions & Incentives | | | | |
Freight and Forwarding | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 473.60 | 169.40 | 0.00 | 0.00 |
Miscellaneous Expenses | 0.10 | 30.10 | 3.30 | 3.50 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | | | | |
Losson disposal of fixed assets(net) | | | | |
Losson foreign exchange fluctuations | | 29.80 | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 0.10 | 0.30 | 3.30 | 3.50 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 740.30 | 1114.30 | 729.60 | 937.70 |
Operating Profit (Excl OI) | -534.20 | -32.40 | 286.80 | 350.50 |
Other Income | 275.50 | 124.70 | 96.70 | 75.40 |
Interest Received | 113.70 | 120.30 | 94.50 | 70.60 |
Dividend Received | 0.10 | 0.10 | 0.10 | |
Profit on sale of Fixed Assets | | | 2.00 | |
Profits on sale of Investments | | | | |
Provision Written Back | | 0.10 | | |
Foreign Exchange Gains | 161.70 | | | |
Others | 0.00 | 4.30 | 0.10 | 4.70 |
Operating Profit | -258.80 | 92.30 | 383.50 | 425.90 |
Interest | 105.60 | 126.20 | 143.00 | 145.60 |
InterestonDebenture / Bonds | | 3.80 | | |
Interest on Term Loan | 105.00 | 120.80 | 140.50 | 130.20 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 0.60 | 1.60 | 2.60 | 13.00 |
Other Interest | 0.00 | 0.00 | 0.00 | 2.30 |
PBDT | -364.40 | -33.90 | 240.50 | 280.30 |
Depreciation | 1.30 | 1.30 | 1.20 | 1.10 |
Profit Before Taxation & Exceptional Items | -365.60 | -35.20 | 239.30 | 279.30 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | -365.60 | -35.20 | 239.30 | 279.30 |
Provision for Tax | 0.10 | 0.20 | 66.70 | 76.70 |
Current Income Tax | | | 66.40 | 76.10 |
Deferred Tax | 0.10 | 0.20 | 0.30 | 0.60 |
Other taxes | 0.10 | 0.20 | 0.00 | 0.00 |
Profit After Tax | -365.70 | -35.40 | 172.50 | 202.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | -0.80 | -0.80 | -0.80 |
Consolidated Net Profit | -365.70 | -36.20 | 171.70 | 201.80 |
Adjustments to PAT | | | | |
Profit Balance B/F | 375.90 | 412.10 | 738.30 | 539.70 |
Appropriations | 10.10 | 375.90 | 910.00 | 741.40 |
General Reserve | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 10.10 | 375.90 | 910.00 | 741.40 |
Equity Dividend % | | | 5.00 | 5.00 |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 3.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 0.00 |