Integrated Filing — IndAS



General information about company

Scrip Code 000000
NSE Symbol UNIVASTU
MSEI Symbol NOTLISTED
ISIN INE562X01013
Name of company UNIVASTU INDIA 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 27-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 19-May-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 Construction
Start date and time of board meeting 27-May-2025   11:00:00
End date and time of board meeting 27-May-2025   17:30:00
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 2021-02-12
Indicate Company website link for updated RPT policy of the Company www.univastu.com
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
No such event during the Reporting qaurter



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 305832000 970526000
Other income 18489000 59529000
Total income 324321000 1030055000
2 Expenses
(a) Cost of materials consumed 228511000 734528000
(b) Purchases of stock-in-trade 0 243000
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 0 0
(d) Employee benefit expense 9258000 44449000
(e) Finance costs 9248000 40422000
(f) Depreciation, depletion and amortisation expense 2373000 10044000
(f) Other Expenses
1 Other Expenses 37682000 72308000
Total other expenses 37682000 72308000
Total expenses 287072000 901994000
3 Total profit before exceptional items and tax 37249000 128061000
4 Exceptional items 0 0
5 Total profit before tax 37249000 128061000
6 Tax expense
7 Current tax 9053000 22816000
8 Deferred tax 1078000 1622000
9 Total tax expenses 10131000 24438000
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 27118000 103623000
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 27118000 103623000
17 Other comprehensive income net of taxes -587000 -587000
18 Total Comprehensive Income for the period 26531000 103036000
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 119956000 119956000
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve 675181000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 2.36 9.01
Diluted earnings (loss) per share from continuing operations 2.36 9.01
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 2.36 9.01
Diluted earnings (loss) per share from continuing and discontinued operations 2.36 9.01
24 Debt equity ratio 0.003 0.003
25 Debt service coverage ratio 0.0232 0.0322
26 Interest service coverage ratio 0.0419 0.0381
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 72021000
Capital work-in-progress
Investment property
Goodwill 0
Other intangible assets 5248000
Intangible assets under development 0
Biological assets other than bearer plants
Investments accounted for using equity method
Non-current financial assets
Non-current investments 52389000
Trade receivables, non-current 155341000
Loans, non-current 0
Other non-current financial assets 54166000
Total non-current financial assets 261896000
Deferred tax assets (net) 9339000
Other non-current assets 19995000
Total non-current assets 368499000
2 Current assets
Inventories 0
Current financial asset
Current investments 0
Trade receivables, current 75933000
Cash and cash equivalents 6615000
Bank balance other than cash and cash equivalents 111016000
Loans, current 0
Other current financial assets 91658000
Total current financial assets 285222000
Current tax assets (net)
Other current assets 882878000
Total current assets 1168100000
3 Non-current assets classified as held for sale
4 Regulatory deferral account debit balances and related deferred tax Assets
Total assets 1536599000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 119956000
Other equity 675781000
Total equity attributable to owners of parent 795737000
Non controlling interest
Total equity 795737000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 7461000
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 68209000
Total Trade payable 68209000
Other non-current financial liabilities 69320000
Total non-current financial liabilities 144990000
Provisions, non-current 1717000
Deferred tax liabilities (net) 2642000
Deferred government grants, Non-current
Other non-current liabilities 0
Total non-current liabilities 149349000
Current liabilities
Current financial liabilities
Borrowings, current 228843000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 2312000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 316511000
Total Trade payable 318823000
Other current financial liabilities 19513000
Total current financial liabilities 567179000
Other current liabilities 18061000
Provisions, current 6273000
Current tax liabilities (Net)
Deferred government grants, Current
Total current liabilities 591513000
3 Liabilities directly associated with assets in disposal group classified as held for sale
4 Regulatory deferral account credit balances and related deferred tax liability
Total liabilities 740862000
Total equity and liabilites 1536599000
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
Total Amount of items that will not be reclassified to profit and loss
2 Income tax relating to items that will not be reclassified to profit or loss 587000 587000
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 -587000 -587000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
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 128061000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 40422000
Adjustments for decrease (increase) in inventories 0
Adjustments for decrease (increase) in trade receivables, current 44515000
Adjustments for decrease (increase) in trade receivables, non-current -68580000
Adjustments for decrease (increase) in other current assets -124948000
Adjustments for decrease (increase) in other non-current assets 965000
Adjustments for other financial assets, non-current 0
Adjustments for other financial assets, current 5830000
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current 55575000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities -47577000
Adjustments for increase (decrease) in other non-current liabilities 0
Adjustments for depreciation and amortisation expense 10044000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current -24000
Adjustments for provisions, non-current -927000
Adjustments for other financial liabilities, current 14028000
Adjustments for other financial liabilities, non-current 23263000
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 0
Adjustments for interest income 4274000
Adjustments for share-based payments 0
Adjustments for fair value losses (gains) 0
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) -62000
Other adjustments for non-cash items 0
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) -51750000
Net cash flows from (used in) operations 76311000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) 17834000
Other inflows (outflows) of cash 0
Net cash flows from (used in) operating activities 58477000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 0
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 -39045000
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 0
Purchase of property, plant and equipment 6532000
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 0
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 0
Interest received 3643000
Income taxes paid (refund) 0
Other inflows (outflows) of cash -70767000
Net cash flows from (used in) investing activities -112701000
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 173176000
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 113927000
Repayments of borrowings 146857000
Payments of lease liabilities 0
Dividends paid 0
Interest paid 0
Income taxes paid (refund) 0
Other inflows (outflows) of cash -82162000
Net cash flows from (used in) financing activities 58084000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 3860000
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 3860000
Cash and cash equivalents cash flow statement at beginning of period 2755000
Cash and cash equivalents cash flow statement at end of period 6615000





Details of Impact of Audit Qualification

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration 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 results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 P.V.Page & Co Yes 31-Aug-2027


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

Sr No. 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.
Details of the party (listed entity/subsidiary) entering into the transaction Details of the counterparty Type of related party transaction Details of other related party transaction Value of the related party transaction as approved by the audit committee Remarks on approval by audit committee Value of the related party transaction ratified by the audit committee Date of Audit Committee Meeting where the ratification was approved Value of transaction during the reporting period In case monies are due to either party as a result of the transaction In case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investments Details of the loans, inter-corporate deposits, advances or investments Notes
Name PAN Name PAN Relationship of the counterparty with the listed entity or its subsidiary Opening balance Closing balance Nature of indebtedness (loan/ issuance of debt/ any other etc.) Details of other indebtedness Cost Tenure Nature (loan/ advance/ intercorporate deposit/ investment ) Interest Rate (%) Tenure Secured/ unsecured Purpose for which the funds will be utilised by the ultimate recipient of funds (endusage)
1 UNIVASTU INDIA LIMITED MR. PRADEEP KHANDAGALE MANAGING DIRECTOR Remuneration YES 266000 266000 266000
2 UNIVASTU INDIA LIMITED MR. NARENDRA BHAGATKAR EXECUTIVE DIRECTOR Remuneration YES 130000 130000 130000
3 UNIVASTU INDIA LIMITED MR. GIRISH DESHMUKH CHIEF FINANCIAL OFFICER-KMP Remuneration NA 135000 135000 135000
4 UNIVASTU INDIA LIMITED MS. SAKSHI TIWARI COMPANY SECRETARY- KMP Remuneration NA 58000 58000 58000
5 UNIVASTU INDIA LIMITED MRS. RAJASHRI KHANDAGALE NON-EXECUTIVE DIRECTOR Any other transaction Sitting fees YES 60000 0 0
6 UNIVASTU INDIA LIMITED UNIQUE VASTU NIRMAN & PROJECTS PVT LIMITED ASSOCIATE COMPANY Loan YES 3722000 3639000 3722000 Textual Information(1)
7 UNIVASTU INDIA LIMITED UNICON VASTU NIRMAN INDIA PVT LIMITED ASSOCIATE COMPANY Loan YES 16661000 16526000 16661000 Textual Information(2)
8 UNIVASTU INDIA LIMITED UNIGRANO INDIA PVT LIMITED COMMON DIRECTORS Purchase of goods or services YES 481000 0 0
9 UNIVASTU INDIA LIMITED UNIVASTU BOOTES INFRA LLP CONTROL 51% SHARE Investment YES 34445000 34085000 34445000 Textual Information(3)
10 UNIVASTU INDIA LIMITED UNIVASTU BOOTES INFRA LLP CONTROL 51% SHARE Sale of goods or services YES 19225000 -7412000 19225000 Textual Information(4)
11 UNIVASTU INDIA LIMITED UNIVASTU BOOTES INFRA LLP CONTROL 51% SHARE Purchase of goods or services YES 13530000 12563000 13530000 Textual Information(5)
12 UNIVASTU INDIA LIMITED UNIQUE VASTU DEVELOPERS PRIVATE LIMITED COMMON DIRECTORS Advance YES 18418000 10358000 18418000 Textual Information(6)
13 UNIVASTU INDIA LIMITED UNIVASTU HVAC INDIA PRIVATE LIMITED SUBSIDIARY COMPANY Loan YES 2754000 4911000 2754000 Textual Information(7)
14 UNIVASTU INDIA LIMITED NEIL RAVINDRA SAVANT RELATIVE OF INDEPENDENT DIRECTOR Any other transaction Rent YES 473000 527000 473000
15 UNIVASTU INDIA LIMITED FALCON CONTROL SYSTEM AND AUTOMATION PVT LTD COMPANY IN WHICH RELATIVE OF INDEPENDENT DIRECTOR IS A DIRECTOR Purchase of goods or services YES -1446000 -443000 -1446000 Textual Information(8)
16 UNIVASTU INDIA LIMITED AUTOFINA EDUTECH LLP COMMON DIRECTORS Advance YES 2955000 -2200000 2955000 Textual Information(9)
17 UNIVASTU INDIA LIMITED MR. PRADEEP KHANDAGALE MANAGING DIRECTOR Loan YES 1770000 28998000 1770000 Textual Information(10)
18 UNIVASTU INDIA LIMITED MRS. RAJASHRI KHANDAGALE NON-EXECUTIVE DIRECTOR Loan YES 215000 73000 215000 Textual Information(11)
Total value of transaction during the reporting period 113852000



Text Block

Textual Information(1) Unsecured Loan Balances
Textual Information(2) Unsecured Loan Balances
Textual Information(3) Current Account Balance
Textual Information(4) Balance in UBILLP Debtors Ledger
Textual Information(5) Balance in UBILLP creditors Ledger
Textual Information(6) Advance given for Machinery Rental Services
Textual Information(7) Unsecured loan taken
Textual Information(8) Trade Payable
Textual Information(9) Advance given for Technical services
Textual Information(10) Unsecured Loan Repayable
Textual Information(11) Unsecured Loan Repayable