| INCOME : | | | | | |
| Operating Income | 4131.00 | 3931.00 | 3750.00 | 2529.00 | 1501.00 |
| Rooms / Restaurant / Banquets | | | | | |
| Communication Services | | | | | |
| Food & Beverages | 4086.00 | 3870.00 | 3699.00 | 2487.00 | 1479.00 |
| Other Operational Income | 45.00 | 61.00 | 50.00 | 42.00 | 22.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 4131.00 | 3931.00 | 3750.00 | 2529.00 | 1501.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Foods, Beverages Consumed | 1260.00 | 1204.00 | 1140.00 | 755.00 | 452.00 |
| Opening Raw Materials | 63.00 | 61.00 | 49.00 | 54.00 | 71.00 |
| Purchases Raw Materials | 1263.00 | 1206.00 | 1153.00 | 750.00 | 436.00 |
| Closing Raw Materials | 67.00 | 63.00 | 61.00 | 49.00 | 55.00 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 182.00 | 156.00 | 152.00 | 110.00 | 89.00 |
| Electricity & Power | 182.00 | 156.00 | 152.00 | 110.00 | 89.00 |
| 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 | 899.00 | 869.00 | 732.00 | 464.00 | 338.00 |
| Salaries, Wages & Bonus | 785.00 | 756.00 | 637.00 | 382.00 | 260.00 |
| Contributions to EPF & Pension Funds | 37.00 | 40.00 | 38.00 | 37.00 | 32.00 |
| Workmen and Staff Welfare Expenses | 77.00 | 73.00 | 56.00 | 45.00 | 46.00 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Operating & Servicing Cost | 568.00 | 500.00 | 442.00 | 376.00 | 249.00 |
| Linen & Room Supplies | | | | | |
| Catering Supplies | | | | | |
| Selling and Administration Expenses | 429.00 | 446.00 | 416.00 | 299.00 | 309.00 |
| Rent , Rates & Taxes | 256.00 | 260.00 | 241.00 | 214.00 | 245.00 |
| Insurance | 4.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 40.00 | 35.00 | 38.00 | 23.00 | 20.00 |
| Freight outwards | | | | | |
| Packing expenses | | | | | |
| Commission, Brokerage & Discounts | | | | | |
| Advertisement & Sales Promotion | 105.00 | 111.00 | 100.00 | 31.00 | 22.00 |
| Other Selling & administrative Expenses | 23.00 | 35.00 | 32.00 | 26.00 | 16.00 |
| Miscellaneous Expenses | 87.00 | 172.00 | 106.00 | 105.00 | 79.00 |
| Bad debts /advances written off | 5.00 | 93.00 | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | 3.00 | 0.00 | 4.00 | 7.00 |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 82.00 | 76.00 | 106.00 | 101.00 | 71.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 3425.00 | 3347.00 | 2988.00 | 2109.00 | 1516.00 |
| Operating Profit (Excl OI) | 705.00 | 584.00 | 762.00 | 421.00 | -15.00 |
| Other Income | 190.00 | 288.00 | 241.00 | 140.00 | 167.00 |
| Interest Received | 40.00 | 25.00 | 31.00 | 33.00 | 28.00 |
| Dividend Received | 2.00 | 2.00 | 2.00 | 1.00 | |
| Profit on sale of Fixed Assets | 1.00 | 1.00 | 67.00 | | 80.00 |
| Profits on sale of Investments | 52.00 | 53.00 | 6.00 | 21.00 | 6.00 |
| Foreign Exchange Gains | | | | | |
| Provision Written Back | 0.00 | 93.00 | 4.00 | 4.00 | |
| Others | 96.00 | 115.00 | 132.00 | 82.00 | 52.00 |
| Operating Profit | 895.00 | 872.00 | 1003.00 | 561.00 | 152.00 |
| Interest | 142.00 | 146.00 | 139.00 | 145.00 | 165.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 142.00 | 146.00 | 139.00 | 145.00 | 165.00 |
| PBDT | 753.00 | 726.00 | 864.00 | 415.00 | -13.00 |
| Depreciation | 472.00 | 410.00 | 317.00 | 273.00 | 322.00 |
| Profit Before Taxation & Exceptional Items | 281.00 | 316.00 | 546.00 | 142.00 | -335.00 |
| Exceptional Income / Expenses | | | 76.00 | -7.00 | 44.00 |
| Profit Before Tax | 281.00 | 316.00 | 622.00 | 135.00 | -292.00 |
| Provision for Tax | 67.00 | 49.00 | -333.00 | | 2.00 |
| Current Income Tax | 24.00 | 9.00 | 1.00 | | |
| Deferred Tax | 45.00 | 37.00 | -334.00 | | |
| Other taxes | -2.00 | 4.00 | 0.00 | 0.00 | 2.00 |
| Profit After Tax | 214.00 | 267.00 | 956.00 | 135.00 | -293.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 214.00 | 267.00 | 956.00 | 135.00 | -293.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 510.00 | 363.00 | -593.00 | -728.00 | -444.00 |
| Appropriations | 725.00 | 629.00 | 363.00 | -593.00 | -738.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 725.00 | 629.00 | 363.00 | -593.00 | -738.00 |
| Equity Dividend % | 10.00 | 10.00 | 25.00 | | |
| Earnings Per Share | 4.00 | 6.00 | 20.00 | 3.00 | -6.00 |
| Adjusted EPS | 4.00 | 6.00 | 20.00 | 3.00 | -6.00 |