| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | 0.00 | | 7.20 | 30.00 | 28.90 |
| Revenue from property development | | | | | |
| Sale of Development Rights | | | | | |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 0.00 | 0.00 | 7.20 | 30.00 | 28.90 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 0.00 | | 7.20 | 30.00 | 28.90 |
| 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 | | | 1.90 | 5.10 | 4.90 |
| Electricity & Power | | | 1.90 | 5.10 | 4.80 |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 0.70 | 0.90 | 2.40 | 4.00 | 3.90 |
| Salaries, Wages & Bonus | 0.60 | 0.90 | 2.30 | 3.60 | 3.60 |
| Contributions to EPF & Pension Funds | 0.00 | | 0.00 | 0.10 | 0.10 |
| Workmen and Staff Welfare Expenses | | 0.00 | 0.00 | 0.10 | 0.10 |
| Other Employees Cost | 0.10 | 0.00 | 0.10 | 0.10 | 0.10 |
| Operating Expenses | 0.10 | | 0.50 | 2.60 | 2.40 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | 0.10 | | | | |
| Repairs and Maintenance | 0.00 | | 0.50 | 2.60 | 2.40 |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 14.60 | 2.00 | 3.10 | 4.00 | 3.70 |
| Rent , Rates & Taxes | 0.10 | 0.00 | 0.40 | 0.40 | 0.40 |
| Insurance | | | 0.20 | 0.20 | 0.20 |
| Printing and stationery | 0.00 | | | | |
| Professional and legal fees | 10.20 | 1.60 | 1.80 | 1.30 | 0.80 |
| Other Administration | 4.20 | 0.40 | 0.70 | 2.20 | 2.20 |
| Selling and Distribution Expenses | 0.30 | 0.10 | 1.30 | 1.10 | 0.00 |
| Advertisement & Sales Promotion | 0.30 | 0.10 | 0.00 | 0.00 | 0.00 |
| 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 | 1.20 | 1.10 | 0.00 |
| Miscellaneous Expenses | | 0.90 | 18.40 | 0.60 | 0.10 |
| Bad debts /advances written off | | | 18.00 | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | 0.20 | | 0.50 | |
| Other Miscellaneous Expenses | 0.00 | 0.70 | 0.40 | 0.10 | 0.10 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 15.70 | 3.90 | 27.60 | 17.50 | 14.90 |
| Operating Profit (Excl OI) | -15.70 | -3.90 | -20.40 | 12.60 | 13.90 |
| Other Income | 32.20 | 27.40 | 38.80 | 0.30 | 6.30 |
| Interest Received | 32.20 | 27.20 | 19.20 | 0.10 | 2.60 |
| Dividend Received | | | 0.10 | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | 0.20 | 0.80 | 0.10 | 3.70 |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 0.00 | 0.00 | 18.80 | 0.10 | 0.00 |
| Operating Profit | 16.60 | 23.60 | 18.40 | 12.80 | 20.30 |
| Interest | 0.50 | | 0.10 | 1.00 | 4.80 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 0.40 | | 0.10 | 0.40 | 4.20 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | | | | |
| Other Interest | 0.00 | 0.00 | 0.10 | 0.60 | 0.70 |
| PBDT | 16.10 | 23.60 | 18.30 | 11.80 | 15.40 |
| Depreciation | | | 2.30 | 14.00 | 15.10 |
| Profit Before Taxation & Exceptional Items | 16.10 | 23.60 | 15.90 | -2.20 | 0.30 |
| Exceptional Income / Expenses | | | 83.60 | | |
| Profit Before Tax | 16.10 | 23.60 | 99.50 | -2.20 | 0.30 |
| Provision for Tax | 4.00 | 6.20 | 14.50 | -0.50 | -0.10 |
| Current Income Tax | | | | | 0.10 |
| Deferred Tax | 4.00 | 6.10 | 14.50 | -0.50 | -0.20 |
| Other taxes | 4.00 | 6.20 | 14.50 | -0.50 | 0.00 |
| Profit After Tax | 12.00 | 17.30 | 85.00 | -1.70 | 0.40 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 140.60 | 123.20 | 38.30 | 40.00 | 39.60 |
| Appropriations | 152.60 | 140.60 | 123.30 | 38.30 | 40.00 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 152.60 | 140.60 | 123.30 | 38.30 | 40.00 |
| Equity Dividend % | | | | | |
| Earnings Per Share | 0.00 | 2.00 | 8.00 | 0.00 | 0.00 |
| Adjusted EPS | 0.00 | 0.00 | 2.00 | 0.00 | 0.00 |