(Rs. in Millions) |
INCOME : | | | | | |
Operating Income | 4861.20 | 4657.10 | 4765.10 | 2835.90 | 2377.50 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 4861.20 | 4657.10 | 4765.10 | 2835.90 | 2377.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 4861.20 | 4657.10 | 4765.10 | 2835.90 | 2377.50 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
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 | 211.40 | 152.80 | 137.20 | 82.40 | 85.70 |
Electricity & Power | 196.50 | 146.00 | 132.40 | 78.10 | 76.10 |
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 | 14.90 | 6.80 | 4.80 | 4.30 | 9.60 |
Employee Cost | 377.00 | 360.60 | 325.20 | 211.90 | 126.80 |
Salaries, Wages & Bonus | 343.30 | 322.70 | 306.30 | 195.20 | 114.30 |
Contributions to EPF & Pension Funds | 9.30 | 8.10 | 7.90 | 5.50 | 4.50 |
Workmen and Staff Welfare Expenses | 17.20 | 5.80 | 6.90 | 2.20 | 8.00 |
Other Employees Cost | 7.20 | 24.00 | 4.10 | 9.10 | 0.00 |
Operating Expenses | 349.40 | 345.00 | 386.20 | 187.40 | 185.50 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 172.80 | 155.20 | 124.50 | | |
Repairs and Maintenance | 176.60 | 189.90 | 261.80 | 187.40 | 185.50 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 620.50 | 429.00 | 393.00 | 389.30 | 442.70 |
Rent , Rates & Taxes | 227.80 | 132.40 | 132.70 | 111.40 | 155.90 |
Insurance | 27.50 | 27.40 | 23.20 | 23.90 | 13.80 |
Printing and stationery | 5.30 | 5.10 | 4.60 | | |
Professional and legal fees | 195.00 | 141.10 | 143.50 | 101.20 | 126.20 |
Other Administration | 164.90 | 123.00 | 89.10 | 152.80 | 146.70 |
Selling and Distribution Expenses | 212.90 | 185.40 | 229.00 | 154.20 | 83.60 |
Advertisement & Sales Promotion | 205.70 | 166.90 | 151.50 | 80.30 | 70.90 |
Sales Commissions & Incentives | 1.60 | 1.40 | 0.70 | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 5.50 | 17.10 | 76.70 | 73.90 | 12.60 |
Miscellaneous Expenses | 96.80 | 65.80 | 90.90 | 168.40 | 218.20 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 23.00 | | 2.00 | 61.90 | 23.20 |
Losson disposal of fixed assets(net) | 0.00 | 15.70 | 0.50 | | 100.70 |
Losson foreign exchange fluctuations | | | 0.00 | | |
Losson sale of non-trade current investments | | | | 1.10 | 0.70 |
Other Miscellaneous Expenses | 73.70 | 50.10 | 88.40 | 105.40 | 93.60 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1868.00 | 1538.60 | 1561.70 | 1193.60 | 1142.50 |
Operating Profit (Excl OI) | 2993.20 | 3118.50 | 3203.50 | 1642.30 | 1235.00 |
Other Income | 1470.80 | 1087.20 | 639.10 | 894.40 | 2975.90 |
Interest Received | 272.60 | 106.70 | 57.60 | 388.70 | 435.90 |
Dividend Received | 896.80 | 897.50 | 347.40 | 267.20 | 0.00 |
Profit on sale of Fixed Assets | | | 10.30 | 0.00 | 2473.10 |
Profits on sale of Investments | 166.20 | 39.90 | 141.10 | 102.20 | 54.50 |
Provision Written Back | 6.80 | 9.20 | 51.80 | | |
Foreign Exchange Gains | 0.00 | 0.10 | | | |
Others | 128.50 | 33.80 | 30.90 | 136.30 | 12.40 |
Operating Profit | 4464.00 | 4205.80 | 3842.60 | 2536.70 | 4210.90 |
Interest | 727.40 | 645.90 | 658.20 | 636.30 | 626.40 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 727.40 | 645.90 | 658.20 | 628.90 | 616.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | 7.50 | 10.40 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 3736.60 | 3559.90 | 3184.40 | 1900.40 | 3584.60 |
Depreciation | 446.30 | 347.60 | 306.50 | 286.60 | 423.80 |
Profit Before Taxation & Exceptional Items | 3290.30 | 3212.30 | 2877.90 | 1613.70 | 3160.80 |
Exceptional Income / Expenses | 403.90 | | 484.40 | 2330.90 | |
Profit Before Tax | 3694.20 | 3212.30 | 3362.30 | 3944.60 | 3160.80 |
Provision for Tax | 321.20 | 410.20 | 458.20 | 245.90 | 239.90 |
Current Income Tax | 401.90 | 391.40 | 460.60 | 224.00 | 232.50 |
Deferred Tax | -2.70 | 34.20 | -2.30 | 21.90 | -4.40 |
Other taxes | -78.00 | -15.50 | 0.00 | 0.00 | 11.90 |
Profit After Tax | 3373.00 | 2802.10 | 2904.00 | 3698.80 | 2920.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 22499.10 | 20590.20 | 18114.70 | 14587.90 | 11667.00 |
Appropriations | 25872.00 | 23392.30 | 21018.70 | 18286.70 | 14587.90 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 25872.00 | 23392.30 | 21018.70 | 18286.70 | 14587.90 |
Equity Dividend % | 125.00 | 250.00 | 250.00 | 120.00 | 50.00 |
Earnings Per Share | 9.00 | 16.00 | 16.00 | 21.00 | 17.00 |
Adjusted EPS | 9.00 | 8.00 | 8.00 | 10.00 | 8.00 |