| 1. Revenue from operations |
|
|
|
|
|
| (a) Interest Income |
169.97 |
164.02 |
139.31 |
637.50 |
521.92 |
| (b) Dividend Income |
1.07 |
0.78 |
1.14 |
6.12 |
6.29 |
| (c) Rental Income |
1.98 |
1.98 |
1.92 |
7.59 |
7.06 |
| (d) Net gain on fair value changes |
(93.59) |
41.53 |
(14.49) |
(15.22) |
78.31 |
| (e) Policyholders’ Income from Life Insurance operations |
10,722.51 |
14,050.62 |
12,247.76 |
47,038.12 |
45,854.83 |
| (f) Sale of services |
– |
– |
0.12 |
– |
0.50 |
| 2. Total Revenue from operations |
10,801.94 |
14,258.93 |
12,375.76 |
47,674.11 |
46,468.91 |
| 3. Other income |
3.54 |
8.50 |
20.32 |
22.32 |
28.33 |
| 4. Total income (2+3) |
10,805.48 |
14,267.43 |
12,396.08 |
47,696.43 |
46,497.24 |
| 5. Expenses |
|
|
|
|
|
| (a) Finance costs |
35.13 |
35.93 |
15.30 |
111.86 |
47.36 |
| (b) Impairment on financial instruments (including reversals) |
0.66 |
(0.07) |
(1.24) |
(1.23) |
(1.42) |
| (c) Employee benefits expenses |
12.17 |
11.55 |
15.68 |
45.03 |
36.49 |
| (d) Depreciation, amortisation and impairment |
0.49 |
0.52 |
0.71 |
2.31 |
2.87 |
| (e) Legal and professional expenses |
2.29 |
3.38 |
2.56 |
11.70 |
10.65 |
| (f) Policyholders’ Expenses of Life Insurance operations |
10,787.39 |
14,161.01 |
12,299.65 |
47,387.65 |
45,879.71 |
| (g) Other expenses |
5.42 |
5.05 |
39.34 |
19.34 |
71.48 |
| 6. Total expenses |
10,843.55 |
14,217.37 |
12,372.00 |
47,576.66 |
46,047.14 |
| 7. Profit / (loss) before tax (4-6) |
(38.07) |
50.06 |
24.08 |
119.77 |
450.10 |
| 8. Tax expense |
|
|
|
|
|
| Relating to other than revenue account of Life Insurance policyholders |
|
|
|
|
|
| – Current tax |
11.20 |
9.21 |
7.25 |
43.93 |
61.09 |
| – Deferred tax charge/ (Credit) |
(15.39) |
(3.90) |
(2.55) |
(27.92) |
3.12 |
| – Adjustment of tax relating to earlier periods (See note 4) |
(0.68) |
– |
(20.85) |
(0.68) |
(20.85) |
| Total tax expense |
(4.87) |
5.31 |
(16.15) |
15.33 |
43.36 |
| 9. Profit / (loss) after tax from continuing operations for the period/year (7-8) |
(33.20) |
44.75 |
40.23 |
104.44 |
406.74 |
| Profit /(Loss) from discontinued operations before tax |
2.05 |
0.01 |
(1.63) |
1.49 |
(3.04) |
| Tax Income/(Expense) on discontinued operations |
(0.37) |
– |
(0.32) |
(0.37) |
(0.32) |
| 10. Profit/(Loss) after tax from discontinued operations for the period/year |
1.68 |
0.01 |
(1.95) |
1.12 |
(3.36) |
| 11. Profit / (loss) for the period/year (9+10) |
(31.52) |
44.76 |
38.28 |
105.56 |
403.38 |
| 12. Other comprehensive income (OCI) |
|
|
|
|
|
| Relating to revenue account of life insurance policyholders |
|
|
|
|
|
| (i) Items that will not be reclassified to profit or loss in subsequent periods |
5.58 |
(0.96) |
0.21 |
(2.78) |
(7.37) |
| (ii) Items that will be reclassified to profit or loss in subsequent periods |
(5,244.45) |
(1,035.18) |
1,353.69 |
(10,213.31) |
2,650.84 |
| Less: Transferred to policyholders’ fund in the balance sheet |
5,238.87 |
1,036.14 |
(1,353.90) |
10,216.09 |
(2,643.47) |
| Relating to Others |
|
|
|
|
|
| (i) Items that will not be reclassified to profit or loss in subsequent periods |
0.06 |
0.02 |
(0.08) |
0.11 |
(0.07) |
| Income tax relating to items that will not be reclassified to profit or loss |
– |
– |
0.02 |
– |
0.02 |
| (ii) Items that will be reclassified to profit or loss in subsequent periods |
(60.46) |
(15.48) |
19.32 |
(82.17) |
29.06 |
| Income tax relating to items that will be reclassified to profit or loss |
8.80 |
2.25 |
(2.81) |
11.96 |
(4.23) |
| 13. Other comprehensive income/(loss) |
(51.60) |
(13.21) |
16.45 |
(70.10) |
24.78 |
| 14. Total comprehensive income / (loss)(11+13) |
(83.12) |
31.55 |
54.73 |
35.46 |
428.16 |
| 15. Profit attributable to |
|
|
|
|
|
| Owners of the company |
(26.35) |
36.56 |
31.31 |
83.97 |
327.21 |
| Non-controlling interests |
(5.17) |
8.20 |
6.97 |
21.59 |
76.17 |
| 16. Other comprehensive income/(loss) attributable to |
|
|
|
|
|
| Owners of the company |
(41.78) |
(10.69) |
13.31 |
(56.75) |
20.06 |
| Non-controlling interests |
(9.82) |
(2.52) |
3.14 |
(13.35) |
4.72 |
| 17. Total comprehensive income attributable to |
|
|
|
|
|
| Owners of the company |
(68.13) |
25.87 |
44.63 |
27.22 |
347.27 |
| Non-controlling interests |
(14.99) |
5.68 |
10.11 |
8.24 |
80.89 |
| 18. Paid up Equity Share Capital (Face value of Rs. 2 each) |
68.66 |
68.63 |
68.69 |
68.66 |
68.69 |
| 19. Other Equity |
– |
– |
– |
5,213.13 |
5,205.83 |
| 20. Earnings per share (EPS) (Rs.) (not annualised) – Continued operations |
|
|
|
|
|
| (a) Basic EPS |
(0.81) |
1.07 |
0.96 |
2.42 |
9.61 |
| (b) Diluted EPS |
(0.81) |
1.07 |
0.96 |
2.42 |
9.61 |
| 21. Earnings per share (EPS) (Rs.) (not annualised) – Discontinued operations |
|
|
|
|
|
| (a) Basic EPS |
0.04 |
– |
(0.05) |
0.03 |
(0.08) |
| (b) Diluted EPS |
0.04 |
– |
(0.05) |
0.03 |
(0.08) |