Operating Income |
3749.73 |
2529.33 |
1501.36 |
3577.84 |
3463.64 |
Rooms / Restaurant / Banquets |
NA |
NA |
NA |
NA |
NA |
Communication Services |
NA |
NA |
NA |
NA |
NA |
Food & Beverages |
3699.37 |
2486.89 |
1479.03 |
3523.57 |
3397.82 |
Other Operational Income |
50.36 |
42.44 |
22.33 |
54.27 |
65.82 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Operating Income (Net) |
3749.73 |
2529.33 |
1501.36 |
3577.84 |
3463.64 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
NA |
NA |
NA |
NA |
NA |
Foods, Beverages Consumed |
1139.93 |
755.16 |
452.01 |
1134.84 |
1089.09 |
Opening Raw Materials |
49.75 |
55.06 |
70.70 |
61.61 |
66.02 |
Purchases Raw Materials |
1152.10 |
749.85 |
436.37 |
1143.93 |
1084.68 |
Closing Raw Materials |
61.92 |
49.75 |
55.06 |
70.70 |
61.61 |
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 |
152.20 |
110.24 |
88.55 |
203.76 |
200.41 |
Electricity & Power |
152.20 |
110.24 |
88.55 |
203.76 |
200.41 |
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 |
731.85 |
463.99 |
338.29 |
820.22 |
818.77 |
Salaries, Wages & Bonus |
637.49 |
381.88 |
259.92 |
702.34 |
705.85 |
Contributions to EPF & Pension Funds |
38.26 |
37.35 |
32.47 |
61.79 |
59.17 |
Workmen and Staff Welfare Expenses |
56.10 |
44.76 |
45.90 |
57.59 |
55.77 |
Other Employees Cost |
0.00 |
0.00 |
0.00 |
-1.50 |
-2.02 |
Other Operating & Servicing Cost |
442.18 |
375.58 |
249.40 |
335.38 |
261.46 |
Linen & Room Supplies |
NA |
NA |
NA |
NA |
NA |
Catering Supplies |
NA |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
162.35 |
128.19 |
114.69 |
183.43 |
181.41 |
Laundry & Washing Expenses |
NA |
NA |
NA |
NA |
NA |
Music,Banquets and Restaurants |
NA |
NA |
NA |
NA |
NA |
Other Operating Expenses |
279.83 |
247.39 |
134.71 |
151.95 |
80.05 |
Selling and Administration Expenses |
416.17 |
299.14 |
308.89 |
398.41 |
781.93 |
Rent , Rates & Taxes |
240.75 |
213.67 |
245.28 |
288.49 |
704.10 |
Insurance |
4.55 |
4.97 |
5.36 |
4.72 |
3.95 |
Printing and stationery |
NA |
NA |
NA |
NA |
NA |
Professional and legal fees |
38.34 |
23.27 |
20.12 |
27.01 |
NA |
Freight outwards |
NA |
NA |
NA |
NA |
NA |
Packing expenses |
NA |
NA |
NA |
NA |
NA |
Commission, Brokerage & Discounts |
NA |
NA |
NA |
NA |
NA |
Advertisement & Sales Promotion |
100.31 |
31.43 |
22.35 |
54.57 |
68.70 |
Other Selling & administrative Expenses |
32.22 |
25.80 |
15.78 |
23.62 |
5.18 |
Miscellaneous Expenses |
106.07 |
105.27 |
78.78 |
135.09 |
187.24 |
Bad debts /advances written off |
NA |
NA |
NA |
NA |
NA |
Provision for doubtful debts |
NA |
NA |
16.63 |
NA |
NA |
Losson disposal of fixed assets(net) |
0.24 |
4.19 |
7.44 |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
19.70 |
NA |
Other Miscellaneous Expenses |
105.83 |
101.08 |
54.71 |
115.39 |
187.24 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
2988.40 |
2109.38 |
1515.92 |
3027.70 |
3338.90 |
Operating Profit (Excl OI) |
761.33 |
419.95 |
-14.56 |
550.14 |
124.74 |
Other Income |
244.79 |
140.24 |
167.97 |
122.23 |
94.55 |
Interest Received |
30.50 |
32.63 |
28.40 |
45.58 |
49.02 |
Dividend Received |
1.97 |
0.60 |
NA |
NA |
0.02 |
Profit on sale of Fixed Assets |
67.10 |
NA |
80.27 |
0.22 |
0.24 |
Profits on sale of Investments |
5.86 |
21.41 |
5.69 |
59.91 |
29.03 |
Foreign Exchange Gains |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
3.62 |
4.00 |
NA |
NA |
NA |
Others |
135.74 |
81.60 |
53.61 |
16.52 |
16.24 |
Operating Profit |
1006.12 |
560.19 |
153.41 |
672.37 |
219.29 |
Interest |
139.13 |
145.48 |
165.02 |
211.47 |
NA |
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 |
NA |
NA |
NA |
NA |
NA |
Other Interest |
139.13 |
145.48 |
165.02 |
211.47 |
0.00 |
PBDT |
866.99 |
414.71 |
-11.61 |
460.90 |
219.29 |
Depreciation |
317.21 |
273.47 |
322.38 |
574.85 |
287.07 |
Profit Before Taxation & Exceptional Items |
549.78 |
141.24 |
-333.99 |
-113.95 |
-67.78 |
Exceptional Income / Expenses |
83.95 |
NA |
43.64 |
-273.78 |
NA |
Profit Before Tax |
634.41 |
81.61 |
-290.35 |
-387.73 |
-67.78 |
Provision for Tax |
-333.47 |
NA |
1.70 |
-9.00 |
10.11 |
Current Income Tax |
0.64 |
NA |
NA |
NA |
9.00 |
Deferred Tax |
-334.11 |
NA |
NA |
NA |
NA |
Other taxes |
0.00 |
0.00 |
1.70 |
-9.00 |
1.11 |
Profit After Tax |
967.88 |
81.61 |
-292.05 |
-378.73 |
-77.89 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
-1.39 |
-1.26 |
-0.22 |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
967.88 |
81.61 |
-293.44 |
-379.99 |
-78.11 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
-671.20 |
-752.81 |
-468.78 |
85.94 |
168.51 |
Appropriations |
296.68 |
-671.20 |
-762.22 |
-294.05 |
90.40 |
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 |
296.68 |
-671.20 |
-762.22 |
-294.05 |
90.40 |
Equity Dividend % |
25.00 |
NA |
NA |
NA |
NA |
Earnings Per Share |
20.61 |
1.74 |
-6.25 |
-8.09 |
-1.66 |
Adjusted EPS |
20.61 |
1.74 |
-6.25 |
-8.09 |
-1.66 |