| INCOME : | | | | | |
| Operating Income | 94595.00 | 92253.00 | 83533.00 | 59260.00 | 81147.60 |
| Revenue from property development | 90842.00 | 85834.00 | 76489.00 | 56020.00 | 79352.50 |
| Sale of Development Rights | 2787.00 | 5205.00 | 6812.00 | 2560.00 | 1098.10 |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 966.00 | 1214.00 | 232.00 | 680.00 | 697.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 94595.00 | 92253.00 | 83533.00 | 59260.00 | 81147.60 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -41651.00 | -22366.00 | 8904.00 | 12700.00 | 17623.80 |
| 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 | 103.00 | 118.00 | | | |
| Electricity & Power | 103.00 | 118.00 | | | |
| 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 | 4628.00 | 4113.00 | 3443.00 | 2830.00 | 2800.90 |
| Salaries, Wages & Bonus | 6504.00 | 5805.00 | 5276.00 | 4420.00 | 4926.80 |
| Contributions to EPF & Pension Funds | 252.00 | 185.00 | 136.00 | 100.00 | 132.60 |
| Workmen and Staff Welfare Expenses | 94.00 | 75.00 | 51.00 | 30.00 | 81.10 |
| Other Employees Cost | -2222.00 | -1952.00 | -2020.00 | -1730.00 | -2339.60 |
| Operating Expenses | 100652.00 | 83213.00 | 46687.00 | 28670.00 | 38705.40 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 100652.00 | 83213.00 | 46687.00 | 28670.00 | 38705.40 |
| General and Administration Expenses | 1354.00 | 1557.00 | 2480.00 | 1280.00 | 1822.80 |
| Rent , Rates & Taxes | 271.00 | 411.00 | 250.00 | 240.00 | 146.80 |
| Insurance | 18.00 | 12.00 | 12.00 | 20.00 | 10.50 |
| Printing and stationery | 18.00 | 18.00 | 8.00 | 0.00 | 33.50 |
| Professional and legal fees | 635.00 | 851.00 | 337.00 | 300.00 | 409.20 |
| Other Administration | 412.00 | 265.00 | 1873.00 | 720.00 | 1222.80 |
| Selling and Distribution Expenses | 5742.00 | 5564.00 | 2411.00 | 1550.00 | 1612.90 |
| Advertisement & Sales Promotion | 4012.00 | 3982.00 | 1149.00 | 770.00 | 851.80 |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 1730.00 | 1582.00 | 1262.00 | 780.00 | 761.10 |
| Miscellaneous Expenses | 16895.00 | 350.00 | 10833.00 | 190.00 | 488.50 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 81.00 | 33.00 | | | |
| Losson disposal of fixed assets(net) | | | 2.00 | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 16814.00 | 317.00 | 10831.00 | 190.00 | 488.50 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 87723.00 | 72549.00 | 74758.00 | 47220.00 | 63054.20 |
| Operating Profit (Excl OI) | 6872.00 | 19704.00 | 8775.00 | 12040.00 | 18093.40 |
| Other Income | 19571.00 | 2729.00 | 11792.00 | 3360.00 | 4345.80 |
| Interest Received | 1876.00 | 2095.00 | 1244.00 | 750.00 | 3012.80 |
| Dividend Received | | | 53.00 | 0.00 | 11.00 |
| Profit on sale of Fixed Assets | 293.00 | 12.00 | | 30.00 | 65.90 |
| Profits on sale of Investments | 798.00 | 1185.00 | 30.00 | | 89.80 |
| Provision Written Back | 16383.00 | 178.00 | 10791.00 | 670.00 | 476.80 |
| Foreign Exchange Gains | -18.00 | -828.00 | -538.00 | 1720.00 | 523.60 |
| Others | 239.00 | 87.00 | 212.00 | 190.00 | 165.90 |
| Operating Profit | 26443.00 | 22433.00 | 20567.00 | 15400.00 | 22439.20 |
| Interest | 5450.00 | 5291.00 | 4019.00 | 8550.00 | 7857.20 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 10619.00 | 13699.00 | 15956.00 | 21900.00 | 21624.20 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 17.00 | 28.00 | 75.00 | 50.00 | 36.80 |
| Other Interest | -5186.00 | -8436.00 | -12012.00 | -13400.00 | -13803.80 |
| PBDT | 20993.00 | 17142.00 | 16548.00 | 6850.00 | 14582.00 |
| Depreciation | 2513.00 | 1242.00 | 561.00 | 690.00 | 2432.70 |
| Profit Before Taxation & Exceptional Items | 18480.00 | 15900.00 | 15987.00 | 6160.00 | 12149.30 |
| Exceptional Income / Expenses | -2639.00 | -11774.00 | | -4600.00 | -5600.00 |
| Profit Before Tax | 15841.00 | 4126.00 | 15987.00 | 1560.00 | 6549.30 |
| Provision for Tax | 4203.00 | -434.00 | 4651.00 | 340.00 | 2219.20 |
| Current Income Tax | 752.00 | 2566.00 | -407.00 | 920.00 | |
| Deferred Tax | 3893.00 | -2058.00 | 4442.00 | -480.00 | 2219.20 |
| Other taxes | -442.00 | -942.00 | 616.00 | -100.00 | 2219.20 |
| Profit After Tax | 11638.00 | 4560.00 | 11336.00 | 1220.00 | 4330.10 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 50812.00 | 45623.00 | 29476.00 | 20510.00 | 12828.90 |
| Appropriations | 62450.00 | 50183.00 | 40812.00 | 21730.00 | 17159.10 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 62450.00 | 50183.00 | 40812.00 | 21730.00 | 17159.10 |
| Equity Dividend % | 23.00 | 20.00 | | | |
| Earnings Per Share | 12.00 | 9.00 | 24.00 | 3.00 | 11.00 |
| Adjusted EPS | 12.00 | 5.00 | 12.00 | 2.00 | 5.00 |