Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Operating Income
81395.70
72993.50
50476.70
18882.49
7950.00
Job Work/ Contract Receipts
NA
NA
NA
NA
NA
Processing Charges / Service Income
79814.30
72016.90
49265.10
18301.11
7147.94
Revenue from property development
NA
NA
NA
NA
NA
Other Operational Income
1581.40
976.60
1211.60
581.38
802.06
Less: Excise Duty
NA
NA
NA
NA
NA
Operating Income (Net)
81395.70
72993.50
50476.70
18882.49
7950.00
Increase/Decrease in Stock
NA
NA
NA
NA
NA
Raw Material Consumed
NA
NA
NA
NA
NA
Opening Raw Materials
NA
NA
NA
NA
NA
Purchases Raw Materials
NA
NA
NA
NA
NA
Closing Raw Materials
NA
NA
NA
NA
NA
Other Direct Purchases / Brought in cost
NA
NA
NA
NA
NA
Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
396.00
352.40
308.40
217.52
157.85
Electricity & Power
367.60
334.90
292.70
206.96
149.83
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
28.40
17.50
15.70
10.56
8.02
Employee Cost
10414.00
9614.00
7697.90
5824.54
4943.26
Salaries, Wages & Bonus
9133.70
8450.30
6748.20
5056.63
3984.19
Contributions to EPF & Pension Funds
361.90
321.20
242.40
236.04
236.51
Workmen and Staff Welfare Expenses
651.40
551.20
474.00
315.97
276.24
Other Employees Cost
267.00
291.30
233.30
215.90
446.32
Operating Expenses
60738.10
53960.50
36655.20
537.30
3943.43
Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
Processing Charges
NA
NA
NA
NA
NA
Repairs and Maintenance
746.30
677.60
529.00
410.56
405.74
Packing Material Consumed
NA
NA
NA
NA
NA
Other Mfg Exp
59991.80
53282.90
36126.20
126.74
3537.69
General and Administration Expenses
3084.70
3037.60
2472.60
13508.86
1370.49
Rent , Rates & Taxes
958.80
904.20
884.10
338.71
293.52
Insurance
79.70
65.10
71.30
58.80
77.83
Printing and stationery
140.60
131.10
100.20
51.21
74.87
Professional and legal fees
1141.50
1217.40
858.90
787.74
645.60
Traveling and conveyance
431.90
400.20
294.30
12049.66
52.16
Other Administration
332.20
319.60
263.80
222.74
226.51
Selling and Distribution Expenses
1101.60
966.30
646.70
440.77
286.46
Advertisement & Sales Promotion
873.20
756.00
400.10
218.74
108.68
Sales Commissions & Incentives
209.90
177.00
221.10
200.18
157.66
Freight and Forwarding
18.50
33.30
25.50
21.85
20.12
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
923.50
722.90
917.50
244.84
780.51
Bad debts /advances written off
188.20
138.20
113.70
152.99
10.82
Provision for doubtful debts
NA
NA
40.80
NA
397.55
Losson disposal of fixed assets(net)
8.00
5.50
NA
4.22
12.14
Losson foreign exchange fluctuations
78.70
150.70
171.00
37.33
44.25
Losson sale of non-trade current investments
NA
14.40
NA
NA
NA
Other Miscellaneous Expenses
648.60
414.10
592.00
50.30
315.75
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
76657.90
68653.70
48698.30
20773.83
11482.00
Operating Profit (Excl OI)
4737.80
4339.80
1778.40
-1891.34
-3532.00
Other Income
1478.80
1377.90
636.00
594.43
1507.40
Interest Received
677.10
380.50
150.50
102.86
193.19
Dividend Received
3.10
4.00
16.80
14.33
NA
Profit on sale of Fixed Assets
29.30
14.70
12.00
10.29
7.15
Profits on sale of Investments
2.60
139.20
17.60
6.86
2.49
Provision Written Back
73.80
14.90
NA
16.28
NA
Foreign Exchange Gains
181.00
172.30
261.80
169.32
145.55
Others
511.90
652.30
177.30
274.49
1159.02
Operating Profit
6216.60
5717.70
2414.40
-1296.91
-2024.60
Interest
946.00
992.30
891.40
615.77
622.06
InterestonDebenture / Bonds
NA
NA
NA
NA
NA
Interest on Term Loan
NA
NA
NA
NA
NA
Intereston Fixed deposits
NA
NA
NA
NA
NA
Bank Charges etc
521.30
544.10
437.90
248.70
185.03
Other Interest
424.70
448.20
453.50
367.07
437.03
PBDT
5270.60
4725.40
1523.00
-1912.68
-2646.66
Depreciation
1418.80
1276.10
1240.40
1286.71
1480.46
Profit Before Taxation & Exceptional Items
3851.80
3449.30
282.60
-3199.39
-4127.12
Exceptional Income / Expenses
-68.20
NA
-20.30
-29.83
-37.26
Profit Before Tax
3821.40
3449.40
268.40
-3222.12
-4164.54
Provision for Tax
1237.50
738.30
164.70
-683.08
-1212.58
Current Income Tax
539.40
249.10
46.30
8.13
20.45
Deferred Tax
698.10
489.20
140.30
-701.88
-1182.78
Other taxes
0.00
0.00
-21.90
10.67
-50.25
Profit After Tax
2583.90
2711.10
103.70
-2539.04
-2951.96
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-40.60
-120.80
-39.10
247.06
410.85
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
2543.30
2590.30
64.60
-2291.98
-2541.11
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
-10507.30
-13153.00
-13190.90
-10660.32
-8234.31
Appropriations
-7964.00
-10562.70
-13126.30
-12952.30
-10775.42
General Reserves
NA
NA
NA
NA
NA
Proposed Equity Dividend
NA
NA
NA
NA
NA
Corporate dividend tax
NA
NA
NA
NA
NA
Other Appropriation
338.90
-58.00
26.70
238.58
-115.10
Equity Dividend %
45.00
60.00
40.00
NA
NA
Earnings Per Share
5.41
5.51
0.14
-5.18
-6.72
Adjusted EPS
5.41
5.51
0.14
-5.18
-6.72