(Rs. in Millions) |
INCOME : | | | | | |
Operating Income | 4657.10 | 4765.10 | 2835.90 | 2377.50 | 4444.30 |
Revenue from property development | | | | | |
Sale of Development Rights | | | | | |
Development Charges | | | | | |
Income From Investment in Properties | | | | | |
Other Operational Income | 4657.10 | 4765.10 | 2835.90 | 2377.50 | 4444.30 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 4657.10 | 4765.10 | 2835.90 | 2377.50 | 4444.30 |
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 | 152.80 | 137.20 | 82.40 | 85.70 | 462.20 |
Electricity & Power | 146.00 | 132.40 | 78.10 | 76.10 | 438.80 |
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 | 6.80 | 4.80 | 4.30 | 9.60 | 23.40 |
Employee Cost | 360.60 | 325.20 | 211.90 | 126.80 | 233.80 |
Salaries, Wages & Bonus | 322.70 | 306.30 | 195.20 | 114.30 | 186.80 |
Contributions to EPF & Pension Funds | 8.10 | 7.90 | 5.50 | 4.50 | 38.10 |
Workmen and Staff Welfare Expenses | 24.00 | 6.90 | 2.20 | 8.00 | 4.80 |
Other Employees Cost | 5.80 | 4.10 | 9.10 | 0.00 | 4.10 |
Operating Expenses | 345.00 | 386.20 | 187.40 | 185.50 | 217.00 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 155.20 | 124.50 | | | |
Repairs and Maintenance | 189.90 | 261.80 | 187.40 | 185.50 | 217.00 |
Packing Material Consumed | | | | | |
Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 429.00 | 393.00 | 389.30 | 442.70 | 582.90 |
Rent , Rates & Taxes | 132.40 | 132.70 | 111.40 | 155.90 | 127.30 |
Insurance | 27.40 | 23.20 | 23.90 | 13.80 | 12.50 |
Printing and stationery | 5.10 | 4.60 | | | |
Professional and legal fees | 141.10 | 143.50 | 101.20 | 126.20 | 225.00 |
Other Administration | 123.00 | 89.10 | 152.80 | 146.70 | 218.20 |
Selling and Distribution Expenses | 185.40 | 229.00 | 154.20 | 83.60 | 210.10 |
Advertisement & Sales Promotion | 166.90 | 151.50 | 80.30 | 70.90 | 201.10 |
Sales Commissions & Incentives | 1.40 | 0.70 | | | |
Freight and Forwarding | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 17.10 | 76.70 | 73.90 | 12.60 | 8.90 |
Miscellaneous Expenses | 65.80 | 90.90 | 168.40 | 218.20 | 149.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | 2.00 | 61.90 | 23.20 | 9.00 |
Losson disposal of fixed assets(net) | 15.70 | 0.50 | | 100.70 | 0.00 |
Losson foreign exchange fluctuations | | 0.00 | | | |
Losson sale of non-trade current investments | | | 1.10 | 0.70 | 1.40 |
Other Miscellaneous Expenses | 50.10 | 88.40 | 105.40 | 93.60 | 138.50 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1538.60 | 1561.70 | 1193.60 | 1142.50 | 1855.00 |
Operating Profit (Excl OI) | 3118.50 | 3203.50 | 1642.30 | 1235.00 | 2589.30 |
Other Income | 1087.20 | 639.10 | 894.40 | 2975.90 | 427.50 |
Interest Received | 81.80 | 57.60 | 388.70 | 435.90 | 184.60 |
Dividend Received | 897.50 | 347.40 | 267.20 | 0.00 | 240.90 |
Profit on sale of Fixed Assets | | 10.30 | 0.00 | 2473.10 | |
Profits on sale of Investments | 39.90 | 141.10 | 102.20 | 54.50 | |
Provision Written Back | 9.20 | 51.80 | | | 0.10 |
Foreign Exchange Gains | 0.10 | | | | |
Others | 58.70 | 30.90 | 136.30 | 12.40 | 1.90 |
Operating Profit | 4205.80 | 3842.60 | 2536.70 | 4210.90 | 3016.80 |
Interest | 645.90 | 658.20 | 636.30 | 626.40 | 758.10 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 645.90 | 658.20 | 628.90 | 616.00 | 749.90 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | 7.50 | 10.40 | 8.20 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 3559.90 | 3184.40 | 1900.40 | 3584.60 | 2258.70 |
Depreciation | 347.60 | 306.50 | 286.60 | 423.80 | 463.10 |
Profit Before Taxation & Exceptional Items | 3212.30 | 2877.90 | 1613.70 | 3160.80 | 1795.60 |
Exceptional Income / Expenses | | 484.40 | 2330.90 | | -12.50 |
Profit Before Tax | 3212.30 | 3362.30 | 3944.60 | 3160.80 | 1783.10 |
Provision for Tax | 410.20 | 458.20 | 245.90 | 239.90 | 307.50 |
Current Income Tax | 391.40 | 460.60 | 224.00 | 232.50 | 219.70 |
Deferred Tax | 34.20 | -2.30 | 21.90 | -4.40 | 90.70 |
Other taxes | -15.50 | 0.00 | 0.00 | 11.90 | -3.00 |
Profit After Tax | 2802.10 | 2904.00 | 3698.80 | 2920.90 | 1475.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 20590.20 | 18114.70 | 14587.90 | 11667.00 | 10702.50 |
Appropriations | 23392.30 | 21018.70 | 18286.70 | 14587.90 | 12178.10 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 23392.30 | 21018.70 | 18286.70 | 14587.90 | 12178.10 |
Equity Dividend % | 250.00 | 250.00 | 120.00 | 50.00 | |
Earnings Per Share | 16.00 | 16.00 | 21.00 | 17.00 | 10.00 |
Adjusted EPS | 8.00 | 8.00 | 10.00 | 8.00 | 5.00 |