(Rs. in Millions) |
INCOME : | | | | | |
Gross Sales | 9070.60 | 9211.70 | 7512.90 | 5281.00 | 12255.10 |
Sales | 658.40 | 538.90 | 275.40 | 106.60 | 613.60 |
Job Work/ Contract Receipts | 611.30 | 604.20 | 480.50 | 363.90 | 598.40 |
Processing Charges / Service Income | 7650.00 | 7531.00 | 6440.90 | 4511.50 | 9997.80 |
Revenue from property development | | | | | |
Other Operational Income | 150.90 | 537.60 | 316.10 | 299.00 | 1045.30 |
Less: Excise Duty | | | | | |
Net Sales | 9070.60 | 9211.70 | 7512.90 | 5281.00 | 12255.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -2.40 | 1.20 | 4.10 | 15.20 | -17.50 |
Raw Material Consumed | 2423.50 | 2942.40 | 1559.90 | 832.40 | 2863.80 |
Opening Raw Materials | 577.50 | 520.50 | 697.90 | 755.40 | 1021.00 |
Purchases Raw Materials | 2789.50 | 2999.40 | 1382.50 | 774.90 | 2598.20 |
Closing Raw Materials | 943.50 | 577.50 | 520.50 | 697.90 | 755.40 |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 156.30 | 165.00 | 153.10 | 145.40 | 207.90 |
Electricity & Power | 156.30 | 165.00 | 153.10 | 145.40 | 207.90 |
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 | 2161.40 | 2072.10 | 1910.60 | 1798.10 | 2538.60 |
Salaries, Wages & Bonus | 2040.90 | 1948.60 | 1789.20 | 1673.10 | 2355.20 |
Contributions to EPF & Pension Funds | 73.60 | 76.60 | 78.90 | 79.10 | 105.90 |
Workmen and Staff Welfare Expenses | 26.40 | 24.90 | 22.90 | 16.90 | 45.90 |
Other Employees Cost | 20.50 | 22.00 | 19.60 | 29.00 | 31.60 |
Other Manufacturing Expenses | 1824.40 | 1716.60 | 1520.20 | 1232.00 | 1740.70 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | 1316.60 | 1200.40 | 1058.40 | 862.70 | 1221.10 |
Repairs and Maintenance | 285.50 | 286.20 | 289.60 | 238.60 | 290.50 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 222.30 | 230.00 | 172.20 | 130.70 | 229.10 |
General and Administration Expenses | 1268.80 | 1314.00 | 1216.60 | 996.80 | 1808.20 |
Rent , Rates & Taxes | 61.90 | 54.70 | 72.70 | 63.10 | 116.20 |
Insurance | 34.90 | 42.70 | 43.40 | 41.10 | 33.70 |
Printing and stationery | 153.20 | 150.20 | 139.50 | 126.70 | 371.80 |
Professional and legal fees | 641.90 | 696.40 | 625.00 | 427.60 | 725.10 |
Traveling and conveyance | 288.60 | 273.10 | 240.20 | 242.10 | 462.80 |
Other Administration | 376.90 | 370.00 | 336.00 | 338.30 | 561.40 |
Selling and Distribution Expenses | 1001.70 | 1109.60 | 625.90 | 576.50 | 1116.90 |
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 | 348.60 | 424.40 | 364.00 | 749.20 | 992.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 23.90 | 0.30 | 26.80 | 187.30 | 179.60 |
Losson disposal of fixed assets(net) | 3.80 | 12.70 | | | |
Losson foreign exchange fluctuations | 12.70 | 44.00 | 7.30 | | 195.30 |
Losson sale of non-trade current investments | | 36.50 | | 352.40 | 81.90 |
Other Miscellaneous Expenses | 308.20 | 330.90 | 329.90 | 209.50 | 535.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 9182.30 | 9745.30 | 7354.40 | 6345.60 | 11250.60 |
Operating Profit (Excl OI) | -111.70 | -533.60 | 158.50 | -1064.60 | 1004.50 |
Other Income | 1031.10 | 911.10 | 1241.10 | 1005.80 | 1266.10 |
Interest Received | 348.00 | 307.20 | 274.40 | 199.80 | 152.50 |
Dividend Received | | | | | 65.40 |
Profit on sale of Fixed Assets | | | 0.90 | 15.50 | 0.20 |
Profits on sale of Investments | 49.40 | 69.50 | 3.60 | | 5.30 |
Provision Written Back | 145.90 | 130.80 | 96.70 | 61.80 | 83.40 |
Foreign Exchange Gains | | | | 50.70 | |
Others | 487.80 | 403.60 | 865.50 | 678.00 | 959.30 |
Operating Profit | 919.40 | 377.50 | 1399.60 | -58.80 | 2270.60 |
Interest | 631.60 | 579.10 | 440.50 | 458.70 | 1034.50 |
InterestonDebenture / Bonds | 522.30 | 496.00 | 355.80 | 356.80 | 904.60 |
Interest on Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | 11.90 | 10.80 | 15.30 |
Other Interest | 109.30 | 83.10 | 72.80 | 91.10 | 114.60 |
PBDT | 287.80 | -201.60 | 959.10 | -517.50 | 1236.10 |
Depreciation | 802.40 | 851.30 | 900.20 | 909.00 | 1134.50 |
Profit Before Taxation & Exceptional Items | -514.60 | -1052.90 | 58.90 | -1426.50 | 101.60 |
Exceptional Income / Expenses | -894.80 | -1034.60 | -343.50 | 72.10 | -4427.40 |
Profit Before Tax | -1409.40 | -2087.50 | -284.60 | -1354.40 | -4325.80 |
Provision for Tax | -222.60 | 664.00 | -83.40 | -540.90 | -399.00 |
Current Income Tax | | -20.10 | 20.20 | | 54.10 |
Deferred Tax | -222.60 | 684.10 | -103.60 | -609.90 | -536.80 |
Other taxes | -222.60 | 0.00 | 0.00 | -540.90 | 83.70 |
Profit After Tax | -1186.80 | -2751.50 | -201.20 | -813.50 | -3926.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -1186.80 | -2751.50 | -201.20 | -813.50 | -3926.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3436.20 | 6199.10 | 6394.60 | 7182.50 | 11288.80 |
Appropriations | 2249.40 | 3447.60 | 6193.40 | 6369.00 | 7362.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 2.60 | 11.40 | -5.70 | -25.60 | 179.50 |
Equity Dividend % | | | | | |
Earnings Per Share | -5.00 | -12.00 | -1.00 | -4.00 | -17.00 |
Adjusted EPS | -5.00 | -12.00 | -1.00 | -4.00 | -17.00 |