| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | 285.90 | 274.70 | 258.60 | 158.80 | 93.30 |
| Rooms / Restaurant / Banquets | 261.50 | 250.50 | 237.30 | 126.90 | 72.30 |
| Communication Services | | | | | |
| Food & Beverages | 24.40 | 24.10 | 21.00 | 31.70 | 20.90 |
| Other Operational Income | 0.00 | 0.10 | 0.30 | 0.10 | 0.10 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 285.90 | 274.70 | 258.60 | 158.80 | 93.30 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Foods, Beverages Consumed | 30.40 | 22.40 | 16.90 | 23.70 | 12.00 |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 30.40 | 22.40 | 16.90 | 23.70 | 12.00 |
| Power & Fuel Cost | 17.10 | 17.50 | 17.50 | 8.80 | 7.40 |
| Electricity & Power | 17.10 | 17.50 | 17.50 | 8.80 | 7.40 |
| 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 | 69.80 | 56.30 | 46.40 | 29.90 | 18.00 |
| Salaries, Wages & Bonus | 55.90 | 44.50 | 36.40 | 28.90 | 16.70 |
| Contributions to EPF & Pension Funds | | | | | |
| Workmen and Staff Welfare Expenses | 13.90 | 11.80 | 10.00 | 0.90 | 1.20 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Operating & Servicing Cost | 47.30 | 62.20 | 56.00 | 22.50 | 15.20 |
| Linen & Room Supplies | 45.40 | 60.70 | 55.50 | 22.10 | 15.10 |
| Catering Supplies | | | | | |
| Selling and Administration Expenses | 82.40 | 76.20 | 78.30 | 36.90 | 24.50 |
| Rent , Rates & Taxes | 0.00 | | | | |
| Insurance | 0.40 | 0.40 | 0.50 | 0.90 | 0.90 |
| Printing and stationery | 0.60 | 0.70 | 0.30 | 0.20 | 0.20 |
| Professional and legal fees | 21.60 | 27.40 | 22.70 | 14.80 | 9.50 |
| Freight outwards | 0.10 | 0.20 | 0.80 | 0.00 | 0.00 |
| Packing expenses | | | | | |
| Commission, Brokerage & Discounts | 2.90 | 2.70 | 0.90 | 1.00 | 1.40 |
| Advertisement & Sales Promotion | 3.50 | 1.70 | 1.00 | 1.20 | 0.50 |
| Other Selling & administrative Expenses | 53.40 | 42.90 | 52.20 | 18.70 | 12.00 |
| Miscellaneous Expenses | 0.40 | 0.10 | 0.10 | 3.20 | 4.20 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | 3.00 | 4.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.40 | 0.10 | 0.10 | 0.10 | 0.20 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 247.20 | 234.70 | 215.20 | 125.00 | 81.20 |
| Operating Profit (Excl OI) | 38.70 | 40.00 | 43.40 | 33.80 | 12.10 |
| Other Income | 65.30 | 20.70 | 3.70 | 2.00 | 4.60 |
| Interest Received | 0.10 | 0.00 | 0.00 | 0.00 | 0.10 |
| Dividend Received | | 0.00 | 0.10 | | 0.00 |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | 0.20 | | | |
| Foreign Exchange Gains | | | | | 0.00 |
| Provision Written Back | | | 0.20 | | |
| Others | 65.20 | 20.60 | 3.50 | 2.00 | 4.60 |
| Operating Profit | 103.90 | 60.80 | 47.20 | 35.90 | 16.80 |
| Interest | 17.40 | 16.30 | 15.60 | 7.70 | 8.20 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.90 | 1.40 | 0.30 | 0.20 | 0.20 |
| Other Interest | 16.50 | 14.80 | 15.30 | 7.50 | 8.00 |
| PBDT | 86.50 | 44.50 | 31.60 | 28.20 | 8.60 |
| Depreciation | 18.30 | 19.60 | 21.70 | 22.50 | 24.90 |
| Profit Before Taxation & Exceptional Items | 68.20 | 24.90 | 9.90 | 5.70 | -16.40 |
| Exceptional Income / Expenses | 506.50 | 1946.80 | | | |
| Profit Before Tax | 574.80 | 1971.70 | 9.90 | 5.70 | -16.40 |
| Provision for Tax | 14.20 | 7.40 | 3.10 | 2.80 | 2.10 |
| Current Income Tax | 14.40 | 6.20 | 2.50 | 1.10 | |
| Deferred Tax | -0.20 | 1.20 | 0.70 | 1.70 | 2.10 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 2.10 |
| Profit After Tax | 560.60 | 1964.30 | 6.80 | 2.90 | -18.50 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 560.60 | 1964.30 | 6.80 | 2.90 | -18.50 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 1991.70 | 27.40 | 19.80 | 15.30 | 33.80 |
| Appropriations | 2552.20 | 1991.70 | 26.60 | 18.10 | 15.30 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 2552.20 | 1991.70 | 26.60 | 18.10 | 15.30 |
| Equity Dividend % | 2.00 | 3.00 | | | |
| Earnings Per Share | 30.00 | 140.00 | 0.00 | 0.00 | -1.00 |
| Adjusted EPS | 30.00 | 140.00 | 0.00 | 0.00 | -1.00 |