| 1 Income: |
|
|
|
|
|
| a) Revenue from operations |
82762.16 |
71449.70 |
74392.28 |
285874.36 |
255734.45 |
| b) Other income (net) |
1578.59 |
1441.04 |
1135.05 |
5760.68 |
4124.82 |
| Total Income |
84340.75 |
72890.74 |
75527.33 |
291635.04 |
259859.27 |
| 2 Expenses: |
|
|
|
|
|
| a) Manufacturing, construction and operating expenses: |
|
|
|
|
|
| i) Cost of raw materials and components consumed |
10342.39 |
8466.47 |
8972.39 |
33031.76 |
27655.02 |
| ii) Construction materials consumed |
18352.95 |
15049.16 |
18960.34 |
63388.65 |
63526.44 |
| iii) Purchase of stock-in-trade |
449.57 |
298.29 |
262.97 |
1262.30 |
1402.14 |
| iv) Stores, spares and loose tools consumed |
1243.50 |
935.10 |
1138.48 |
4171.98 |
4393.39 |
| v) Sub-contracting charges |
15173.09 |
11915.11 |
11137.57 |
49446.73 |
40570.92 |
| vi) Changes in inventories of finished goods, stock-in-trade and work-in-progress |
(1290.00) |
(11.13) |
243.79 |
(1963.12) |
(410.79) |
| vii) Other manufacturing, construction and operating expenses |
11461.83 |
9635.61 |
8349.71 |
36502.91 |
27533.55 |
| b) Finance cost of financial services business and finance lease activity |
1808.76 |
1773.40 |
1673.40 |
6995.34 |
6302.23 |
| c) Employee benefits expense |
13762.92 |
12799.86 |
12357.29 |
52187.22 |
46788.68 |
| d) Sales, administration and other expenses |
2846.89 |
3171.02 |
3093.80 |
11699.45 |
11558.13 |
| e) Finance costs |
679.27 |
625.13 |
745.93 |
2848.82 |
3334.37 |
| f) Depreciation, amortisation, impairment and obsolescence |
1167.95 |
1071.74 |
1052.42 |
4364.75 |
4121.18 |
| Total Expenses |
75999.12 |
65729.76 |
67988.09 |
263936.79 |
238755.26 |
| 3 Profit before exceptional items and tax (1-2) |
8341.63 |
7160.98 |
7539.24 |
27698.25 |
23104.01 |
| 4 Exceptional items (gain/(loss)) |
68.65 |
(1791.09) |
474.78 |
(1722.44) |
474.78 |
| 5 Profit before tax (3+4) |
8410.28 |
5369.89 |
8014.02 |
25975.81 |
23578.79 |
| 6 Tax expense: |
|
|
|
|
|
| a) Current tax |
2215.45 |
1442.03 |
1751.70 |
6752.96 |
6100.82 |
| b) Deferred tax |
(122.70) |
98.63 |
128.88 |
63.45 |
(209.42) |
| Total tax expense |
2092.75 |
1540.66 |
1880.58 |
6816.41 |
5891.40 |
| 7 Net profit after tax (5-6) |
6317.53 |
3829.23 |
6133.44 |
19159.40 |
17687.39 |
| 8 Share in profit/(loss) after tax of joint ventures/associates (net) |
(184.47) |
(4.58) |
22.38 |
(205.52) |
(14.06) |
| 9 Net profit after tax including share in profit/(loss) of joint ventures/associates (7+8) |
6133.06 |
3824.65 |
6155.82 |
18953.88 |
17673.33 |
| Attributable to: |
|
|
|
|
|
| – Owners of the Company |
5325.60 |
3215.11 |
5497.26 |
16083.99 |
15037.11 |
| – Non-controlling interests |
807.46 |
609.54 |
658.56 |
2869.89 |
2636.22 |
| 10 Other comprehensive income (OCI) |
|
|
|
|
|
| a) i) Items that will not be reclassified to profit and loss |
(93.33) |
99.72 |
(162.45) |
(115.88) |
(308.74) |
| ii) Income tax relating to items that will not be reclassified to profit and loss |
24.92 |
(28.79) |
33.42 |
30.54 |
69.24 |
| b) i) Items that will be reclassified to profit and loss |
(2194.52) |
753.44 |
1065.33 |
(723.61) |
356.73 |
| ii) Income tax relating to items that will be reclassified to profit and loss |
539.51 |
(176.82) |
(203.37) |
402.45 |
(105.94) |
| Other comprehensive income [net of tax] (a+b) |
(1723.42) |
647.55 |
732.93 |
(406.50) |
11.29 |
| Attributable to: |
|
|
|
|
|
| – Owners of the Company |
(1384.16) |
680.92 |
631.86 |
185.98 |
37.35 |
| – Non-controlling interests |
(339.26) |
(33.37) |
101.07 |
(592.48) |
(26.06) |
| 11 Total comprehensive income (9+10) |
4409.64 |
4472.20 |
6888.75 |
18547.38 |
17684.62 |
| Attributable to: |
|
|
|
|
|
| – Owners of the Company |
3941.44 |
3896.03 |
6888.75 |
18547.38 |
17684.62 |