(Rs. in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 1104.50 | 904.20 | 18.00 | 12.52 | 30.13 |
Revenue from property development | 556.80 | 805.60 | | 11.40 | 22.86 |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 547.70 | 98.60 | 18.00 | 1.12 | 7.27 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 1104.50 | 904.20 | 18.00 | 12.52 | 30.13 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | -127.09 |
Cost of Construction and Development | 868.90 | 767.10 | 16.40 | 11.21 | 154.58 |
Opening Raw Materials | | | | | 310.00 |
Cost of Land & Construction Materials | | | | | |
Closing Stock | | | | | 310.00 |
Cost of Constructed property Sold | | | | 10.11 | |
Development Rights | | | | | |
Other Construction Expenses | 868.90 | 767.10 | 16.40 | 1.09 | 464.58 |
Power & Fuel Cost | 0.80 | 0.10 | 0.10 | 0.18 | 0.31 |
Electricity & Power | 0.80 | 0.10 | 0.10 | 0.18 | 0.31 |
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 | 4.10 | 5.50 | 5.70 | 4.83 | 2.49 |
Salaries, Wages & Bonus | 3.90 | 5.00 | 4.90 | 4.75 | 2.49 |
Contributions to EPF & Pension Funds | 0.00 | 0.10 | 0.10 | 0.08 | |
Workmen and Staff Welfare Expenses | | | | | |
Other Employees Cost | 0.10 | 0.30 | 0.70 | 0.00 | 0.00 |
Operating Expenses | | 0.10 | | | 0.02 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | 0.10 | | | 0.02 |
Repairs and Maintenance | | | | | |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 9.10 | 7.40 | 5.30 | 4.18 | 1.53 |
Rent , Rates & Taxes | 0.10 | 0.20 | 0.00 | 0.09 | 0.18 |
Insurance | 0.10 | 0.10 | 0.10 | 0.08 | 0.03 |
Printing and stationery | 0.40 | 0.00 | | | |
Professional and legal fees | 2.40 | 1.00 | 0.70 | 1.21 | 1.02 |
Other Administration | 6.10 | 6.10 | 4.60 | 2.81 | 0.30 |
Selling and Distribution Expenses | 0.50 | 0.50 | 0.10 | 0.10 | 0.06 |
Advertisement & Sales Promotion | 0.50 | 0.50 | 0.10 | 0.10 | 0.06 |
Sales Commissions & Incentives | | | | | |
Freight and Forwarding | | | | | |
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 | 3.70 | 1.20 | 0.50 | 0.14 | 0.98 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 0.30 | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 3.70 | 0.90 | 0.50 | 0.14 | 0.98 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 887.10 | 781.90 | 28.10 | 20.63 | 32.87 |
Operating Profit (Excl OI) | 217.40 | 122.40 | -10.10 | -8.11 | -2.74 |
Other Income | 65.80 | 70.80 | 28.70 | 31.96 | 33.16 |
Interest Received | 10.10 | 7.70 | 9.60 | 18.49 | 18.90 |
Dividend Received | 0.00 | 0.10 | 0.00 | | 0.09 |
Profit on sale of Fixed Assets | 44.60 | 44.70 | 3.90 | 0.83 | |
Profits on sale of Investments | | 2.40 | 0.10 | | 0.00 |
Provision Written Back | 0.00 | | 1.10 | | |
Foreign Exchange Gains | | | | | |
Others | 11.00 | 15.90 | 14.00 | 12.64 | 14.16 |
Operating Profit | 283.20 | 193.20 | 18.70 | 23.85 | 30.42 |
Interest | 1.50 | 0.40 | 0.30 | 0.76 | 1.33 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 0.30 | 0.10 | 0.00 | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | 0.10 | 0.02 | 0.02 |
Other Interest | 1.20 | 0.30 | 0.20 | 0.74 | 1.30 |
PBDT | 281.70 | 192.70 | 18.40 | 23.08 | 29.09 |
Depreciation | 34.50 | 1.20 | 1.40 | 1.12 | 1.29 |
Profit Before Taxation & Exceptional Items | 247.10 | 191.50 | 17.00 | 21.97 | 27.79 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 247.10 | 191.50 | 17.00 | 21.97 | 27.79 |
Provision for Tax | 47.00 | 48.90 | 2.30 | 5.02 | 7.71 |
Current Income Tax | 55.30 | 48.90 | 2.30 | 4.73 | 6.95 |
Deferred Tax | -4.10 | -0.10 | -0.10 | 0.29 | 0.34 |
Other taxes | -4.20 | 0.10 | 0.00 | 0.00 | 0.42 |
Profit After Tax | 200.20 | 142.60 | 14.70 | 16.95 | 20.09 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -13.80 | -0.70 | 0.00 | -0.14 | 0.41 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 186.40 | 141.90 | 14.70 | 16.81 | 20.49 |
Adjustments to PAT | 0.10 | | | | |
Profit Balance B/F | 460.50 | 338.80 | 325.30 | 308.47 | 294.89 |
Appropriations | 647.00 | 480.80 | 340.00 | 325.28 | 315.38 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 647.00 | 480.80 | 340.00 | 325.28 | 315.38 |
Equity Dividend % | 20.00 | 25.00 | | | |
Earnings Per Share | 9.00 | 7.00 | 1.00 | 2.00 | 2.00 |
Adjusted EPS | 4.00 | 3.00 | 0.00 | 0.00 | 0.00 |