General information about company

Scrip code*531814
NSE Symbol*NOTLISTED
MSEI Symbol*NOTLISTED
ISIN*INE297J01023
Name of companyTirupati Sarjan Limited
Type of companyMain Board
Class of securityEquity
Date of start of financial year01-04-2024
Date of end of financial year31-03-2025
Date of board meeting when results were approved30-05-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange24-05-2025
Description of presentation currencyINR
Level of roundingLakhs
Reporting TypeQuarterly
Reporting QuarterFourth quarter
Nature of report standalone or consolidatedStandalone
Whether results are audited or unaudited for the quarter endedAudited
Whether results are audited or unaudited for the Year to date for current period ended/year endedAudited
Segment ReportingSingle segment
Description of single segmentConstruction Activity
Start date and time of board meeting30-05-2025 14:00
End date and time of board meeting30-05-2025 17:17
Whether cash flow statement is applicable on companyYes
Type of cash flow statementCash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualificationDeclaration of unmodified opinion
Whether the company has any related party?Yes
Whether the company has entered into any Related Party transaction during the selected half year for which it wants to submit disclosure?Yes
(I) We declare that the acceptance of fixed deposits by the bans/Non-Banking Finance Company are at the terms uniformly applicable/offered to all shareholders/publicNA
(II) We declare that the scheduled commercial bank, as per RBI circular RBI/DBR/2015-16/19 dated March 03, 2016, has allowed additional interest of one per cent per annum, over and above the rate of interest mentioned in the schedule of interest rates on savings or a term deposits of bank’s staff and their exclusive associations as well as on deposits of Chairman, Chairman & Managing Director, Executive Director or such other Executives appointed for a fixed tenure.NA
(III) Whether the company is a ‘high value debt listed entity’ according to regulation 15 (1A)?No
(a) If answer to above question is Yes, whether complying with proviso to regulation 23 (9), i.e., submitting RPT disclosures on the day of results publication?
(b) If answer to above question is No, please explain the reason for not complying.
Whether the updated Related Party Transactions (RPT) Policy (in compliance with Reg. 23 of SEBI LODR) has been uploaded on the website of the Company?Yes
Latest Date on which RPT policy is updated31-03-2022
Indicate Company website link for updated RPT policy of the Companyhttps://www.tirupatisarjan.com/policies.html
Whether statement on deviation or variation for proceeds of public issue, rights issue, preferential issue, qualified institutions placement etc. is applicable to the company for the current quarter?No
No. of times funds raised during the quarter
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity?NoNot Applicable



Financial Results – Ind-AS

Particulars3 months/ 6 months ended (dd-mm-yyyy)Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period01-01-202501-04-2024
Date of end of reporting period31-03-202531-03-2025
Whether results are audited or unauditedAuditedAudited
Nature of report standalone or consolidatedStandaloneStandalone
Part IBlue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1Income
Revenue from operations7790.0422166.95
Other income48.29158.14
Total income7838.3322325.09
2Expenses
(a)Cost of materials consumed2405.697964.37
(b)Purchases of stock-in-trade4669.8710867.76
(c)Changes in inventories of finished goods, work-in-progress and stock-in-trade167.061509.55
(d)Employee benefit expense 48.23196.6
(e)Finance costs83.14520.85
(f)Depreciation, depletion and amortisation expense27.03112.02
(g)Other Expenses
1Other Expenses227.24408.95
Total other expenses227.24408.95
Total expenses7628.2621580.1
3Total profit before exceptional items and tax210.07744.99
4Exceptional items 00
5Total profit before tax210.07744.99
6Tax expense
7Current tax66.48220.41
8Deferred tax9.069.06
9Total tax expenses75.54229.47
10Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement00
11Net Profit Loss for the period from continuing operations134.53515.52
12Profit (loss) from discontinued operations before tax00
13Tax expense of discontinued operations00
14Net profit (loss) from discontinued operation after tax00
15Share of profit (loss) of associates and joint ventures accounted for using equity method00
16Total profit (loss) for period134.53515.52
17Other comprehensive income net of taxes-0.56-0.56
18Total Comprehensive Income for the period133.97514.96
19Total profit or loss, attributable to
Profit or loss, attributable to owners of parent
Total profit or loss, attributable to non-controlling interests
20Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent
Total comprehensive income for the period attributable to owners of parent non-controlling interests
21Details of equity share capital
Paid-up equity share capital1649.91649.9
Face value of equity share capital55
22Reserves excluding revaluation reserve7272.67
23Earnings per share
iEarnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations0.411.56
Diluted earnings (loss) per share from continuing operations0.411.56
iiEarnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations00
Diluted earnings (loss) per share from discontinued operations00
iiiEarnings per equity share (for continuing and discontinued operations)
Basic earnings (loss) per share from continuing and discontinued operations0.411.56
Diluted earnings (loss) per share from continuing and discontinued operations0.411.56
24Debt equity ratioTextual Information( 1)
25Debt service coverage ratioTextual Information( 2)
26Interest service coverage ratioTextual Information( 3)
27Disclosure of notes on financial resultsTextual Information(4)

Statement of Asset and Liabilities

ParticularsYear ended (dd-mm-yyyy)
Date of start of reporting period01-04-2024
Date of end of reporting period31-03-2025
Whether results are audited or unauditedAudited
Nature of report standalone or consolidatedStandalone
Assets
1 Non-current assets
Property, plant and equipment872.71
Capital work-in-progress
Investment property1381.93
Goodwill0
Other intangible assets0
Intangible assets under development
Biological assets other than bearer plants
Investments accounted for using equity method
Non-current financial assets
Non-current investments0
Trade receivables, non-current
Loans, non-current0
Other non-current financial assets5509.88
Total non-current financial assets5509.88
Deferred tax assets (net)-2.59
Other non-current assets1044.57
Total non-current assets8806.5
2Current assets
Inventories6790.08
Current financial asset
Current investments0
Trade receivables, current3186.34
Cash and cash equivalents432.84
Bank balance other than cash and cash equivalents0
Loans, current0
Other current financial assets
Total current financial assets3619.18
Current tax assets (net)166.58
Other current assets149.91
Total current assets10725.75
3Non-current assets classified as held for sale0
4Regulatory deferral account debit balances and related deferred tax Assets0
Total assets19532.25
Total current assets10725.75
3Non-current assets classified as held for sale0
4Regulatory deferral account debit balances and related deferred tax Assets0
Total assets19532.25
Equity and liabilities
1Equity
Equity attributable to owners of parent
Equity share capital1649.9
Other equity7272.66
Total equity attributable to owners of parent8922.56
Non controlling interest
Total equity8922.56
2Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current3087.02
Trade Payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises
Total Trade payable
Other non-current financial liabilities735.23
Total non-current financial liabilities3822.25
Provisions, non-current41.72
Deferred tax liabilities (net)
Deferred government grants, Non-current
Other non-current liabilities128.73
Total non-current liabilities3992.7
Current liabilities
Current financial liabilities
Borrowings, current1644.29
Trade Payables, current
(A) Total outstanding dues of micro enterprises and small enterprises3265.26
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises340.06
Total Trade payable3605.32
Other current financial liabilities
Total current financial liabilities5249.61
Other current liabilities1326.42
Provisions, current40.96
Current tax liabilities (Net)
Deferred government grants, Current
Total current liabilities6616.99
3Liabilities directly associated with assets in disposal group classified as held for sale
4Regulatory deferral account credit balances and related deferred tax liability
Total liabilities10609.69
Total equity and liabilities19532.25
Disclosure of notes on assets and liabilitiesTextual Information(1)

Other Comprehensive Income

Date of start of reporting period01-01-202501-04-2024
Date of end of reporting period31-03-202531-03-2025
Whether results are audited or unauditedAuditedAudited
Nature of report standalone or consolidatedStandaloneStandalone
Other comprehensive income [Abstract]
1Amount of items that will not be reclassified to profit and loss
1Amount of items that will not be reclassified to profit and loss-0.56-0.56
Total Amount of items that will not be reclassified to profit and loss-0.56-0.56
2Income tax relating to items that will not be reclassified to profit or loss 0.000.00
3Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4Income tax relating to items that will be reclassified to profit or loss
5Total Other comprehensive income-0.56-0.56


Cash flow statement, indirect

ParticularsYear ended (dd-mm-yyyy)
Date of start of reporting period01-04-2024
Date of end of reporting period31-03-2025
Whether results are audited or unauditedAudited
Nature of report standalone or consolidatedStandalone
Part IBlue color marked fields are non-mandatory.
1Statement of cash flows
Cash flows from used in operating activities
Profit before tax744.99
2Adjustments for reconcile profit (loss)
Adjustments for finance costs0
Adjustments for decrease (increase) in inventories1563.68
Adjustments for decrease (increase) in trade receivables, current706.14
Adjustments for decrease (increase) in trade receivables, non-current0
Adjustments for decrease (increase) in other current assets106.03
Adjustments for decrease (increase) in other non-current assets24.94
Adjustments for other financial assets, non-current0
Adjustments for other financial assets, current0
Adjustments for other bank balances0
Adjustments for increase (decrease) in trade payables, current-1554.2
Adjustments for increase (decrease) in trade payables, non-current0
Adjustments for increase (decrease) in other current liabilities0
Adjustments for increase (decrease) in other non-current liabilities0
Adjustments for depreciation and amortisation expense112.02
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss0
Adjustments for provisions, current0
Adjustments for provisions, non-current0
Adjustments for other financial liabilities, current0
Adjustments for other financial liabilities, non-current0
Adjustments for unrealised foreign exchange losses gains0
Adjustments for dividend income0
Adjustments for interest income0
Adjustments for share-based payments0
Adjustments for fair value losses (gains)0
Adjustments for undistributed profits of associates0
Other adjustments for which cash effects are investing or financing cash flow0.62
Other adjustments to reconcile profit (loss)-0.57
Other adjustments for non-cash items0
Share of profit and loss from partnership firm or association of persons or limited liability partnerships0
Total adjustments for reconcile profit (loss)958.66
Net cash flows from (used in) operations1703.65
Dividends received-3.61
Interest paid-432.31
Interest received-236.65
Income taxes paid (refund)220.4
Other inflows (outflows) of cash0
Net cash flows from (used in) operating activities1675.3
3Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses0
Cash flows used in obtaining control of subsidiaries or other businesses0
Other cash receipts from sales of equity or debt instruments of other entities0
Other cash payments to acquire equity or debt instruments of other entities0
Other cash receipts from sales of interests in joint ventures0
Other cash payments to acquire interests in joint ventures0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships0
Proceeds from sales of property, plant and equipment0
Purchase of property, plant and equipment87.69
Proceeds from sales of investment property0
Purchase of investment property0
Proceeds from sales of intangible assets6.1
Purchase of intangible assets0
Proceeds from sales of intangible assets under development0
Purchase of intangible assets under development0
Proceeds from sales of goodwill0
Purchase of goodwill0
Proceeds from biological assets other than bearer plants0
Purchase of biological assets other than bearer plants0
Proceeds from government grants0
Proceeds from sales of other long-term assets0.2
Purchase of other long-term assets0
Cash advances and loans made to other parties0
Cash receipts from repayment of advances and loans made to other parties0
Cash payments for future contracts, forward contracts, option contracts and swap contracts0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts0
Dividends received3.61
Interest received236.65
Income taxes paid (refund)0
Other inflows (outflows) of cash0
Net cash flows from (used in) investing activities158.87
4Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries0
Payments from changes in ownership interests in subsidiaries0
Proceeds from issuing shares0
Proceeds from issuing other equity instruments0
Payments to acquire or redeem entity's shares0
Payments of other equity instruments0
Proceeds from exercise of stock options0
Proceeds from issuing debentures notes bonds etc0
Proceeds from borrowings0
Repayments of borrowings1263.47
Payments of lease liabilities0
Dividends paid0
Interest paid432.31
Income taxes paid (refund)0
Other inflows (outflows) of cash0
Net cash flows from (used in) financing activities-1695.78
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes138.39
5Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents0
Net increase (decrease) in cash and cash equivalents138.39
Cash and cash equivalents cash flow statement at beginning of period294.44
Cash and cash equivalents cash flow statement at end of period432.83



Format for Disclosure of Related Party Transactions (applicable only for half-yearly filings i.e., 2nd and 4th quarter)

Additional disclosure of related party transactions - applicable only in case the related party transaction relates to loans, inter-corporate deposits, advances or investments made or given by the listed entity/subsidiary. These details need to be disclosed only once, during the reporting period when such transaction was undertaken.
Sr. No.Details of the party (listed entity /subsidiary) entering into the transactionDetails of the counterpartyType of related party transactionDetails of other related party transactionValue of the related party transaction as approved by the audit committeeRemarks on approval by audit committeeValue of the related party transaction ratified by the audit committeeDate of Audit Committee Meeting where the ratification was approvedValue of transaction during the reporting periodIn case monies are due to either party as a result of the transactionIn case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investmentsDetails of the loans, inter-corporate deposits, advances or investments
NamePANNamePANRelationship of the counterparty with the listed entity or its subsidiaryOpening balanceClosing balanceNature of indebtedness (loan/ issuance of debt/ any other etc.)Details of other indebtednessCostTenureNature (loan/ advance/ intercorporate deposit/ investment)Interest Rate (%)TenureSecured/ unsecuredPurpose for which the funds will be utilised by the ultimate recipient of funds (endusage)Notes
1Tirupati Sarjan LimitedAAACT7015MSoham B PatelATHPP1175DRelative of DirectorLoan90-90722.88812.88
2Tirupati Sarjan LimitedAAACT7015MJitendrabhai Patel ABNPP8340GDirectorLoan178-1780178
3Tirupati Sarjan LimitedAAACT7015MRuchir R Patel AKYPP7547B DirectorLoan17.62-17.62017.62
4Tirupati Sarjan LimitedAAACT7015MSoham B PatelATHPP1175DRelative of DirectorLoan6.83-6.83-66.13-59.3
5Tirupati Sarjan LimitedAAACT7015MSoham B PatelATHPP1175DRelative of DirectorAny other transactionLoan Repayment370.9-370.900
6Tirupati Sarjan LimitedAAACT7015MAlkaben Rajeshbhai Shah ACVPS6892BRelative of DirectorAny other transactionLoan Repayment29.25-29.2500
7Tirupati Sarjan LimitedAAACT7015MRuchir R Patel AKYPP7547B DirectorAny other transactionLoan Repayment1-100
8Tirupati Sarjan LimitedAAACT7015MChintan Jitendrakumar Patel AKYPP7546ARelative of DirectorAny other transactionLoan Repayment10.48-10.4800
9Tirupati Sarjan LimitedAAACT7015MJashwantbhai Kantilal Patel ABIPP7030NDirectorAny other transactionLoan Repayment240.5-240.500
10Tirupati Sarjan LimitedAAACT7015MJasminkumar Jashwantkumar Patel AQGPP1919HRelative of DirectorAny other transactionLoan Repayment62-6200
11Tirupati Sarjan LimitedAAACT7015MJashwantbhai Kantilal Patel ABIPP7030NDirectorAny other transactionLoan Repayment20-2000
12Tirupati Sarjan LimitedAAACT7015MRuchir R Patel AKYPP7547B DirectorAny other transactionLoan Repayment69.73-69.7300
13Tirupati Sarjan LimitedAAACT7015MTirupati RushivanAAGFT5550JRelative of DirectorAny other transactionLoan Repayment268.66-268.6600
14Tirupati Sarjan LimitedAAACT7015MAlkaben Rajeshbhai Shah ACVPS6892BRelative of DirectorAny other transactionLoan Repayment10-1000
15Tirupati Sarjan LimitedAAACT7015MRuchir R Patel AKYPP7547B DirectorAny other transactionLoan Repayment1-100
16Tirupati Sarjan LimitedAAACT7015MChintan J PatelAKYPP7546ARelative of DirectorRemuneration15-1500
17Tirupati Sarjan LimitedAAACT7015MBrijesh Jitendrabhai PatelADSPP8504DRelative of DirectorRemuneration18-1800
18Tirupati Sarjan LimitedAAACT7015MNehal Jitendrabhai Patel AVHPP8181FRelative of DirectorRemuneration7.5-7.500
19Tirupati Sarjan LimitedAAACT7015MJashwantbhai Patel ABIPP7030NDirectorRemuneration7.5-7.500
20Tirupati Sarjan LimitedAAACT7015MJitendrabhai Patel ABNPP8340GDirectorRemuneration7.5-7.500
21Tirupati Sarjan LimitedAAACT7015MShivangi GorBQMPG8091GDirectorAny other transactionDirector Sitting Fees0.6-0.600
22Tirupati Sarjan LimitedAAACT7015MRuchir R PatelAKYPP7547B DirectorRemuneration18-1800
23Tirupati Sarjan LimitedAAACT7015MTirupati Aakriti DeveloeprsAASFT7425QPartnership FirmInvestment662.73-662.7300
24Tirupati Sarjan LimitedAAACT7015MRajesh J Shah & AssociatesACDPS0075JRelative of DirectorAny other transactionProfessional Fees25.73-25.7300
25Tirupati Sarjan LimitedAAACT7015MJimit R ShahCTCPS9262BRelative of DirectorAny other transactionProfessional Fees0.75-0.7500
26Tirupati Sarjan LimitedAAACT7015MAdishwar Infrastructure Pvt LtdAAHCA5501CEnterprise over which Director having significant influencePurchase of goods or services15.87-15.8700
27Tirupati Sarjan LimitedAAACT7015MAsmita FoundationAAATA5845KEnterprise over which Director having significant influenceAny other transactionRent4.2-4.200
28Tirupati Sarjan LimitedAAACT7015MTirupati Aakriti DeveloeprsAASFT7425QPartnership FirmInterest received127.37-127.3700
29Tirupati Sarjan LimitedAAACT7015MSoham B PatelATHPP1175DRelative of DirectorInterest paid70.13-70.1300
30Tirupati Sarjan LimitedAAACT7015MTirupati RushivanAAGFT5550JEnterprise over which Director having significant influenceInterest paid113.23-113.2300
31Tirupati Sarjan LimitedAAACT7015MTirupati FoundationAABTT1883DEnterprise over which Director having significant influenceAny other transactionCSR Expenditure5-500
Total value of transaction during the reporting period2475.08



Details of Impact of Audit Qualification

Whether results are audited or unauditedAudited
Declaration of unmodified opinion or statement on impact of audit qualificationDeclaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone resultsYes
Audit firm's nameWhether the firm holds a valid peer review certificate issued by Peer Review Board of ICAICertificate valid upto
1M/s MAAK & AssociatesYes30-06-2027