Integrated Filing — IndAS

General information about company
Scrip Code	532848
NSE Symbol	DELTACORP
MSEI Symbol	NOTLISTED
ISIN	INE124G01033
Name of company	DELTA CORP LIMITED
Type of company	Main Board
Class of security	Equity
Date of start of financial year	01-Apr-2024
Date of end of financial year	31-Mar-2025
Date of board meeting when results were approved	22-Apr-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange	14-Apr-2025
Description of presentation currency	INR (in Actuals)
Reporting Type	Quarterly
Reporting Quarter	Fourth quarter
Nature of report standalone or consolidated	Standalone
Whether results are audited or unaudited for the quarter ended	Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended	Audited
Segment Reporting	Single segment
Description of single segment	Casino Gaming Division
Start date and time of board meeting	22-Apr-2025   16:00:00
End date and time of board meeting	22-Apr-2025   19:20:00
Whether cash flow statement is applicable on company	Yes
Type of cash flow statement	Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification	Declaration 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/public	NA
(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 banks 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
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 updated	2025-01-21
Indicate Company website link for updated RPT policy of the Company	https://deltacorp.in/pdf/Related-Party-Transaction-Policy.pdf
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?	No
Not Applicable

Financial Results Ind-AS
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Standalone	Standalone
Part I	Blue 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.
1	Income
	Revenue from operations	1360600000	5746400000
	Other income	104800000	451900000
	Total income	1465400000	6198300000
2	Expenses
(a)	Cost of materials consumed	113100000	490300000
(b)	Purchases of stock-in-trade	1800000	-4800000
(c)	Changes in inventories of finished goods, work-in-progress and stock-in-trade	0	0
(d)	Employee benefit expense	270200000	1024600000
(e)	Finance costs	8600000	37500000
(f)	Depreciation, depletion and amortisation expense	86900000	335100000
(f)	Other Expenses
1	License Fees & Registration Charges	120300000	480900000
2	Other Expenditure	459300000	1770000000
	Total other expenses	579600000	2250900000
	Total expenses	1060200000	4133600000
3	Total profit before exceptional items and tax	405200000	2064700000
4	Exceptional items	571400000	569900000
5	Total profit before tax	976600000	2634600000
6	Tax expense
7	Current tax	405200000	775300000
8	Deferred tax	-22100000	6200000
9	Total tax expenses	383100000	781500000
10	Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement	0	0
11	Net Profit Loss for the period from continuing operations	593500000	1853100000
12	Profit (loss) from discontinued operations before tax	0	0
13	Tax expense of discontinued operations	0	0
14	Net profit (loss) from discontinued operation after tax	0	0
15	Share of profit (loss) of associates and joint ventures accounted for using equity method	0	0
16	Total profit (loss) for period	593500000	1853100000
17	Other comprehensive income net of taxes	-610300000	-773300000
18	Total Comprehensive Income for the period	-16800000	1079800000
19	Total profit or loss, attributable to
	Profit or loss, attributable to owners of parent
	Total profit or loss, attributable to non-controlling interests
20	Total 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
21	Details of equity share capital
	Paid-up equity share capital	267800000	267800000
	Face value of equity share capital	1	1
27	Details of debt securities
22	Reserves excluding revaluation reserve		25201600000
23	Earnings per share
i	Earnings per equity share for continuing operations
	Basic earnings (loss) per share from continuing operations	2.22	6.92
	Diluted earnings (loss) per share from continuing operations	2.22	6.92
ii	Earnings per equity share for discontinued operations
	Basic earnings (loss) per share from discontinued operations	0	0
	Diluted earnings (loss) per share from discontinued operations	0	0
ii	Earnings per equity share
	Basic earnings (loss) per share from continuing and discontinued operations	2.22	6.92
	Diluted earnings (loss) per share from continuing and discontinued operations	2.22	6.92
24	Debt equity ratio
25	Debt service coverage ratio
26	Interest service coverage ratio
27	Disclosure of notes on financial results

Remarks
Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio

Statement of Asset and Liabilities
Particulars		Year ended (dd-mm-yyyy)
Date of start of reporting period		01-Apr-2024
Date of end of reporting period		31-Mar-2025
Whether results are audited or unaudited		Audited
Nature of report standalone or consolidated		Standalone
	Assets
1	Non-current assets
	Property, plant and equipment	6513400000
	Capital work-in-progress	780700000
	Investment property	0
	Goodwill	252700000
	Other intangible assets	3200000
	Intangible assets under development	1800000
	Biological assets other than bearer plants	0
	Investments accounted for using equity method	0
	Non-current financial assets
	Non-current investments	12512800000
	Trade receivables, non-current	0
	Loans, non-current	0
	Other non-current financial assets	157800000
	Total non-current financial assets	12670600000
	Deferred tax assets (net)	0
	Other non-current assets	387600000
	Total non-current assets	20610000000
2	Current assets
	Inventories	144900000
	Current financial asset
	Current investments	3136400000
	Trade receivables, current	40900000
	Cash and cash equivalents	362900000
	Bank balance other than cash and cash equivalents	13800000
	Loans, current	508000000
	Other current financial assets	56300000
	Total current financial assets	4118300000
	Current tax assets (net)	68700000
	Other current assets	581100000
	Total current assets	4913000000
3	Non-current assets classified as held for sale	1590800000
4	Regulatory deferral account debit balances and related deferred tax Assets	0
	Total assets	27113800000
	Equity and liabilities
1	Equity
	Equity attributable to owners of parent
	Equity share capital	267800000
	Other equity	25201600000
	Total equity attributable to owners of parent	25469400000
	Non controlling interest
	Total equity	25469400000
2	Liabilities
	Non-current liabilities
	Non-current financial liabilities
	Borrowings, non-current	0
	Trade payables, non-current
	(A) Total outstanding dues of micro enterprises and small enterprises	0
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises	0
	Total Trade payable	0
	Other non-current financial liabilities	0
	Total non-current financial liabilities	0
	Provisions, non-current	0
	Deferred tax liabilities (net)	446600000
	Deferred government grants, Non-current	0
	Other non-current liabilities	161000000
	Total non-current liabilities	607600000
	Current liabilities
	Current financial liabilities
	Borrowings, current	0
	Trade payables, current
	(A) Total outstanding dues of micro enterprises and small enterprises	12900000
	(B) Total outstanding dues of creditors other than micro enterprises and small enterprises	136000000
	Total Trade payable	148900000
	Other current financial liabilities	167900000
	Total current financial liabilities	316800000
	Other current liabilities	217100000
	Provisions, current	489500000
	Current tax liabilities (Net)	13400000
	Deferred government grants, Current	0
	Total current liabilities	1036800000
3	Liabilities directly associated with assets in disposal group classified as held for sale	0
4	Regulatory deferral account credit balances and related deferred tax liability	0
	Total liabilities	1644400000
	Total equity and liabilites	27113800000
	Disclosure of notes on assets and liabilities

Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results
Particulars		3 months/ 6 month ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period		01-Jan-2025	01-Apr-2024
Date of end of reporting period		31-Mar-2025	31-Mar-2025
Whether accounts are audited or unaudited		Audited	Audited
Nature of report standalone or consolidated		Standalone	Standalone
1	Segment Revenue (Income)
	(net sale/income from each segment should be disclosed)
	Total Segment Revenue
	Less: Inter segment revenue
	Revenue from operations
2	Segment Result
	Profit (+) / Loss (-) before tax and interest from each segment
	Total Profit before tax
	i. Finance cost
	ii. Other Unallocable Expenditure net off Unallocable income
	Profit before tax
3	(Segment Asset - Segment Liabilities)
	Segment Asset
	Total Segment Asset
	Un-allocable Assets	null	null
	Net Segment Asset	null	null
4	Segment Liabilities
	Segment Liabilities
	Total Segment Liabilities
	Un-allocable Liabilities	null	null
	Net Segment Liabilities	null	null
	Disclosure of notes on segments

Other Comprehensive Income
Particulars		3 months/ 6 months ended (dd-mm-yyyy)	Year to date figures for current period ended (dd-mm-yyyy)
A	Date of start of reporting period	01-Jan-2025	01-Apr-2024
B	Date of end of reporting period	31-Mar-2025	31-Mar-2025
C	Whether results are audited or unaudited	Audited	Audited
D	Nature of report standalone or consolidated	Standalone	Standalone
	Other comprehensive income [Abstract]
1	Amount of items that will not be reclassified to profit and loss
1	Remeasurements of the defined benefit plans	4400000	-12100000
2	Equity Instrument Fair Value Through Other Comprehensive Income	-716000000	-845500000
	Total Amount of items that will not be reclassified to profit and loss	-711600000	-857600000
2	Income tax relating to items that will not be reclassified to profit or loss	-101300000	-84300000
3	Amount of items that will be reclassified to profit and loss
	Total Amount of items that will be reclassified to profit and loss
4	Income tax relating to items that will be reclassified to profit or loss	0	0
5	Total Other comprehensive income	-610300000	-773300000

Cash flow statement, indirect
Particulars				Year ended (dd-mm-yyyy)
A	Date of start of reporting period			2024-04-01
B	Date of end of reporting period			2025-03-31
C	Whether results are audited or unaudited			Audited
D	Nature of report standalone or consolidated			Standalone
Part I	Blue color marked fields are non-mandatory.
	Statement of cash flows
	Cash flows from used in operating activities
	Profit before tax			2634600000
	Adjustments for reconcile profit (loss)
	Adjustments for finance costs			37500000
	Adjustments for decrease (increase) in inventories			-9600000
	Adjustments for decrease (increase) in trade receivables, current			53900000
	Adjustments for decrease (increase) in trade receivables, non-current			0
	Adjustments for decrease (increase) in other current assets			4400000
	Adjustments for decrease (increase) in other non-current assets			0
	Adjustments for other financial assets, non-current			0
	Adjustments for other financial assets, current			10900000
	Adjustments for other bank balances			0
	Adjustments for increase (decrease) in trade payables, current			-48800000
	Adjustments for increase (decrease) in trade payables, non-current			0
	Adjustments for increase (decrease) in other current liabilities			-43000000
	Adjustments for increase (decrease) in other non-current liabilities			0
	Adjustments for depreciation and amortisation expense			335100000
	Adjustments for impairment loss reversal of impairment loss recognised in profit or loss			0
	Adjustments for provisions, current			0
	Adjustments for provisions, non-current			0
	Adjustments for other financial liabilities, current			-97400000
	Adjustments for other financial liabilities, non-current			0
	Adjustments for unrealised foreign exchange losses gains			-200000
	Adjustments for dividend income			42000000
	Adjustments for interest income			98700000
	Adjustments for share-based payments			100000
	Adjustments for fair value losses (gains)			-827400000
	Adjustments for undistributed profits of associates			0
	Other adjustments for which cash effects are investing or financing cash flow			0
	Other adjustments to reconcile profit (loss)			0
	Other adjustments for non-cash items			4700000
	Share of profit and loss from partnership firm or association of persons or limited liability partnerships			0
	Total adjustments for reconcile profit (loss)			-720500000
	Net cash flows from (used in) operations			1914100000
	Dividends received			0
	Interest paid			0
	Interest received			0
	Income taxes paid (refund)			781400000
	Other inflows (outflows) of cash			0
	Net cash flows from (used in) operating activities			1132700000
	Cash flows from used in investing activities
	Cash flows from losing control of subsidiaries or other businesses			8400000
	Cash flows used in obtaining control of subsidiaries or other businesses			127800000
	Other cash receipts from sales of equity or debt instruments of other entities			4007700000
	Other cash payments to acquire equity or debt instruments of other entities			2240400000
	Other cash receipts from sales of interests in joint ventures			0
	Other cash payments to acquire interests in joint ventures			0
	Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships			0
	Cash payment for investment in partnership firm or association of persons or limited liability partnerships			0
	Proceeds from sales of property, plant and equipment			203000000
	Purchase of property, plant and equipment			150300000
	Proceeds from sales of investment property			0
	Purchase of investment property			0
	Proceeds from sales of intangible assets			0
	Purchase of intangible assets			0
	Proceeds from sales of intangible assets under development			0
	Purchase of intangible assets under development			0
	Proceeds from sales of goodwill			0
	Purchase of goodwill			0
	Proceeds from biological assets other than bearer plants			0
	Purchase of biological assets other than bearer plants			0
	Proceeds from government grants			0
	Proceeds from sales of other long-term assets			0
	Purchase of other long-term assets			0
	Cash advances and loans made to other parties			2347900000
	Cash receipts from repayment of advances and loans made to other parties			0
	Cash payments for future contracts, forward contracts, option contracts and swap contracts			0
	Cash receipts from future contracts, forward contracts, option contracts and swap contracts			0
	Dividends received			42000000
	Interest received			91800000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			-161900000
	Net cash flows from (used in) investing activities	-675400000
	Cash flows from used in financing activities
	Proceeds from changes in ownership interests in subsidiaries			0
	Payments from changes in ownership interests in subsidiaries			0
	Proceeds from issuing shares			0
	Proceeds from issuing other equity instruments			0
	Payments to acquire or redeem entity's shares			0
	Payments of other equity instruments			0
	Proceeds from exercise of stock options			0
	Proceeds from issuing debentures notes bonds etc			0
	Proceeds from borrowings			0
	Repayments of borrowings			0
	Payments of lease liabilities			86300000
	Dividends paid			334700000
	Interest paid			2000000
	Income taxes paid (refund)			0
	Other inflows (outflows) of cash			-35400000
	Net cash flows from (used in) financing activities			-458400000
	Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes			-1100000
	Effect of exchange rate changes on cash and cash equivalents
	Effect of exchange rate changes on cash and cash equivalents			0
	Net increase (decrease) in cash and cash equivalents			-1100000
	Cash and cash equivalents cash flow statement at beginning of period			364000000
	Cash and cash equivalents cash flow statement at end of period			362900000