| (Rs. in Million) |
| INCOME : | | | | | |
| Operating Income | 13950.00 | 19500.00 | 13310.00 | 11550.00 | 14730.00 |
| Revenue from property development | 12030.00 | 17060.00 | 10320.00 | 7920.00 | 12440.00 |
| Sale of Development Rights | | | | | |
| Development Charges | | | | | |
| Income From Investment in Properties | | | | | |
| Other Operational Income | 1930.00 | 2440.00 | 2990.00 | 3630.00 | 2290.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 13950.00 | 19500.00 | 13310.00 | 11550.00 | 14730.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -109330.00 | -60520.00 | -33070.00 | -36830.00 | 2130.00 |
| Cost of Construction and Development | 117060.00 | 72650.00 | 39520.00 | 41700.00 | 7100.00 |
| Opening Raw Materials | | | | | |
| Cost of Land & Construction Materials | 27970.00 | 17570.00 | 7720.00 | 3810.00 | 2220.00 |
| Closing Stock | | | | | |
| Cost of Constructed property Sold | | | | | |
| Development Rights | 59710.00 | 35420.00 | 16240.00 | 33170.00 | 2850.00 |
| Other Construction Expenses | 176770.00 | 108070.00 | 55760.00 | 74870.00 | 9950.00 |
| Power & Fuel Cost | | | | | |
| Electricity & Power | | | | | |
| 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 | 3790.00 | 2840.00 | 2210.00 | 1780.00 | 880.00 |
| Salaries, Wages & Bonus | 3440.00 | 2540.00 | 2020.00 | 1670.00 | 770.00 |
| Contributions to EPF & Pension Funds | 80.00 | 70.00 | 70.00 | 30.00 | 50.00 |
| Workmen and Staff Welfare Expenses | 230.00 | 180.00 | 90.00 | 40.00 | 30.00 |
| Other Employees Cost | 40.00 | 50.00 | 40.00 | 40.00 | 30.00 |
| Operating Expenses | 210.00 | 310.00 | 560.00 | 440.00 | 360.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | | | | | |
| Packing Material Consumed | | | | | |
| Other Manufacturing expenses | 210.00 | 310.00 | 560.00 | 440.00 | 360.00 |
| General and Administration Expenses | 3910.00 | 2790.00 | 1960.00 | 1240.00 | 1640.00 |
| Rent , Rates & Taxes | 90.00 | 80.00 | 70.00 | 30.00 | 30.00 |
| Insurance | 50.00 | 40.00 | 10.00 | 20.00 | 20.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 600.00 | 650.00 | 510.00 | 240.00 | 280.00 |
| Other Administration | 3160.00 | 2020.00 | 1370.00 | 950.00 | 1310.00 |
| Selling and Distribution Expenses | 5460.00 | 4010.00 | 2420.00 | 1410.00 | 770.00 |
| Advertisement & Sales Promotion | 5460.00 | 4010.00 | 2420.00 | 1410.00 | 770.00 |
| Sales Commissions & Incentives | | | | | |
| Freight and Forwarding | | | | | |
| 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 | 0.00 |
| Miscellaneous Expenses | 1590.00 | 820.00 | 470.00 | 440.00 | 900.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | 0.00 | 0.00 | 0.00 | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | 400.00 |
| Other Miscellaneous Expenses | 1590.00 | 820.00 | 470.00 | 440.00 | 500.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 22670.00 | 22900.00 | 14070.00 | 10170.00 | 13780.00 |
| Operating Profit (Excl OI) | -8720.00 | -3400.00 | -760.00 | 1380.00 | 950.00 |
| Other Income | 19910.00 | 22080.00 | 11950.00 | 9450.00 | 8580.00 |
| Interest Received | 15820.00 | 12570.00 | 10030.00 | 7960.00 | 7260.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 40.00 | 10.00 | | 0.00 | 10.00 |
| Profits on sale of Investments | 1650.00 | 2110.00 | 930.00 | 1270.00 | 310.00 |
| Provision Written Back | 60.00 | 20.00 | 0.00 | 0.00 | |
| Foreign Exchange Gains | | | | | |
| Others | 2350.00 | 7370.00 | 980.00 | 210.00 | 1010.00 |
| Operating Profit | 11190.00 | 18680.00 | 11190.00 | 10830.00 | 9540.00 |
| Interest | 5420.00 | 5650.00 | 3800.00 | 2330.00 | 2220.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 1930.00 | 1780.00 | 1550.00 | 990.00 | 760.00 |
| Other Interest | 3500.00 | 3870.00 | 2250.00 | 1340.00 | 1460.00 |
| PBDT | 5770.00 | 13020.00 | 7390.00 | 8500.00 | 7310.00 |
| Depreciation | 700.00 | 370.00 | 240.00 | 190.00 | 180.00 |
| Profit Before Taxation & Exceptional Items | 5070.00 | 12650.00 | 7140.00 | 8310.00 | 7140.00 |
| Exceptional Income / Expenses | -180.00 | | | | |
| Profit Before Tax | 4890.00 | 12650.00 | 7140.00 | 8310.00 | 7140.00 |
| Provision for Tax | 1400.00 | 2540.00 | 1500.00 | 1750.00 | 1880.00 |
| Current Income Tax | 1670.00 | 1590.00 | 1250.00 | 1790.00 | 1790.00 |
| Deferred Tax | -420.00 | 820.00 | 320.00 | -80.00 | 140.00 |
| Other taxes | 150.00 | 130.00 | -70.00 | 40.00 | -50.00 |
| Profit After Tax | 3490.00 | 10110.00 | 5640.00 | 6560.00 | 5260.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 26830.00 | 16780.00 | 11150.00 | 4580.00 | -670.00 |
| Appropriations | 30320.00 | 26890.00 | 16790.00 | 11140.00 | 4590.00 |
| General Reserve | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 30320.00 | 26890.00 | 16790.00 | 11140.00 | 4590.00 |
| Equity Dividend % | 200.00 | | | | |
| Earnings Per Share | 12.00 | 34.00 | 20.00 | 24.00 | 19.00 |
| Adjusted EPS | 12.00 | 34.00 | 20.00 | 24.00 | 19.00 |