SHRADHA INFRAPROJECTS LTD.
NSE : SHRADHABSE : ISIN
CODE : INE715Y01023Industry : Construction - Real EstateHouse
: Private
BSE0.000 (0 % )
PREV CLOSE (Rs.) NA
OPEN PRICE (Rs.) 0.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 0
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE78.00 -0.6 (-0.76 % )
PREV CLOSE(Rs.) 78.60
OPEN PRICE (Rs.) 78.60
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 78.00 (18 )
VOLUME 72973
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | 904.22 | 18.01 | 12.52 | 30.13 | 102.10 |
| Revenue from property development | 805.63 | NA | 11.40 | 22.86 | 102.10 |
| Sale of Development Rights | NA | NA | NA | NA | NA |
| Development Charges | NA | NA | NA | NA | NA |
| Income From Investment in Properties | NA | NA | NA | NA | NA |
| Other Operational Income | 98.60 | 18.01 | 1.12 | 7.27 | 0.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Operating Income (Net) | 904.22 | 18.01 | 12.52 | 30.13 | 102.10 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | NA | NA | NA | -127.09 | NA |
| Cost of Construction and Development | 767.14 | 16.35 | 11.21 | 154.58 | NA |
| Opening Raw Materials | NA | NA | NA | 310.00 | NA |
| Cost of Land & Construction Materials | NA | NA | NA | NA | NA |
| Closing Stock | NA | NA | NA | 310.00 | NA |
| Cost of Constructed property Sold | NA | NA | 10.11 | NA | NA |
| Development Rights | NA | NA | NA | NA | NA |
| Other Construction Expenses | 767.14 | 16.35 | 1.09 | 464.58 | 0.00 |
| Power & Fuel Cost | 0.10 | 0.15 | 0.18 | 0.31 | 0.19 |
| Electricity & Power | 0.10 | 0.15 | 0.18 | 0.31 | 0.19 |
| 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 | 5.45 | 5.70 | 4.83 | 2.49 | 2.40 |
| Salaries, Wages & Bonus | 5.04 | 4.94 | 4.75 | 2.49 | 2.40 |
| Contributions to EPF & Pension Funds | 0.06 | 0.07 | 0.08 | NA | NA |
| Workmen and Staff Welfare Expenses | NA | NA | NA | NA | NA |
| Other Employees Cost | 0.34 | 0.69 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 0.06 | NA | NA | 0.02 | 84.13 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | 0.06 | NA | NA | 0.02 | NA |
| Repairs and Maintenance | NA | NA | NA | NA | NA |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Manufacturing expenses | 0.00 | 0.00 | 0.00 | 0.00 | 84.13 |
| General and Administration Expenses | 7.42 | 5.30 | 4.18 | 1.53 | 1.96 |
| Rent , Rates & Taxes | 0.19 | 0.03 | 0.09 | 0.18 | 0.19 |
| Insurance | 0.07 | 0.07 | 0.08 | 0.03 | 0.04 |
| Printing and stationery | 0.03 | NA | NA | NA | 0.14 |
| Professional and legal fees | 1.00 | 0.65 | 1.21 | 1.02 | 0.68 |
| Other Administration | 6.13 | 4.56 | 2.81 | 0.30 | 0.91 |
| Selling and Distribution Expenses | 0.50 | 0.08 | 0.10 | 0.06 | 2.20 |
| Advertisement & Sales Promotion | 0.50 | 0.08 | 0.10 | 0.06 | 0.05 |
| Sales Commissions & Incentives | NA | NA | NA | NA | NA |
| Freight and Forwarding | NA | NA | NA | NA | NA |
| 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 | 2.15 |
| Miscellaneous Expenses | 1.19 | 0.51 | 0.14 | 0.98 | 1.64 |
| Bad debts /advances written off | 0.25 | NA | NA | NA | NA |
| Provision for doubtful debts | NA | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 0.94 | 0.51 | 0.14 | 0.98 | 1.64 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 781.86 | 28.08 | 20.63 | 32.87 | 92.52 |
| Operating Profit (Excl OI) | 122.36 | -10.07 | -8.11 | -2.74 | 9.58 |
| Other Income | 70.83 | 28.75 | 31.96 | 33.16 | 41.00 |
| Interest Received | 7.71 | 9.58 | 18.49 | 18.90 | 21.12 |
| Dividend Received | 0.08 | 0.02 | NA | 0.09 | NA |
| Profit on sale of Fixed Assets | 44.68 | 3.92 | 0.83 | NA | 6.17 |
| Profits on sale of Investments | 2.44 | 0.05 | NA | 0.00 | NA |
| Provision Written Back | NA | 1.14 | NA | NA | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 15.92 | 14.04 | 12.64 | 14.16 | 13.70 |
| Operating Profit | 193.19 | 18.68 | 23.85 | 30.42 | 50.58 |
| Interest | 0.45 | 0.29 | 0.76 | 1.33 | 3.83 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 0.09 | 0.00 | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 0.05 | 0.05 | 0.02 | 0.02 | 0.02 |
| Other Interest | 0.31 | 0.23 | 0.74 | 1.30 | 3.81 |
| PBDT | 192.74 | 18.39 | 23.08 | 29.09 | 46.74 |
| Depreciation | 1.24 | 1.42 | 1.12 | 1.29 | 1.55 |
| Profit Before Taxation & Exceptional Items | 191.50 | 16.98 | 21.97 | 27.79 | 45.20 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | 191.50 | 16.98 | 21.97 | 27.79 | 45.20 |
| Provision for Tax | 48.86 | 2.25 | 5.02 | 7.71 | 12.88 |
| Current Income Tax | 48.87 | 2.33 | 4.73 | 6.95 | 12.33 |
| Deferred Tax | -0.08 | -0.11 | 0.29 | 0.34 | 0.20 |
| Other taxes | 0.07 | 0.04 | 0.00 | 0.42 | 0.36 |
| Profit After Tax | 142.64 | 14.73 | 16.95 | 20.09 | 32.31 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -0.69 | 0.00 | -0.14 | 0.41 | 2.11 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 141.95 | 14.72 | 16.81 | 20.49 | 34.42 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 338.84 | 325.28 | 308.47 | 294.89 | 261.95 |
| Appropriations | 480.79 | 340.00 | 325.28 | 315.38 | 296.38 |
| General Reserve | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 480.79 | 340.00 | 325.28 | 315.38 | 296.38 |
| Equity Dividend % | 25.00 | NA | NA | NA | 5.00 |
| Earnings Per Share | 7.01 | 1.45 | 1.66 | 2.13 | 3.57 |
| Adjusted EPS | 7.01 | 0.73 | 0.83 | 1.01 | 1.70 |
