Integrated Filing — IndAS



General information about company

Scrip Code 532880
NSE Symbol OMAXE
MSEI Symbol NOTLISTED
ISIN INE800H01010
Name of company OMAXE 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 28-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 21-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Consolidated
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 REAL ESTATE
Start date and time of board meeting 28-May-2025   12:00:00
End date and time of board meeting 28-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



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 Consolidated Consolidated
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 5412600000 15609900000
Other income 117700000 759800000
Total income 5530300000 16369700000
2 Expenses
(a) Cost of materials consumed 5138700000 20966500000
(b) Purchases of stock-in-trade 0 0
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 881900000 -858100000
(d) Employee benefit expense 66200000 240900000
(e) Finance costs 513300000 1953000000
(f) Depreciation, depletion and amortisation expense 116000000 366900000
(f) Other Expenses
1 Other Expenses 386200000 1338000000
Total other expenses 386200000 1338000000
Total expenses 7102300000 24007200000
3 Total profit before exceptional items and tax -1572000000 -7637500000
4 Exceptional items 0 0
5 Total profit before tax -1572000000 -7637500000
6 Tax expense
7 Current tax -25700000 27100000
8 Deferred tax -60100000 -813300000
9 Total tax expenses -85800000 -786200000
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 -1486200000 -6851300000
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 -500000 -2700000
16 Total profit (loss) for period -1486700000 -6854000000
17 Other comprehensive income net of taxes 7700000 4600000
18 Total Comprehensive Income for the period -1479000000 -6849400000
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent -1483200000 -6860000000
Total profit or loss, attributable to non-controlling interests -3500000 6000000
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent -1475500000 -6855400000
Total comprehensive income for the period attributable to owners of parent non-controlling interests -3500000 6000000
21 Details of equity share capital
Paid-up equity share capital 1829000000 1829000000
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve -3880300000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations -8.11 -37.51
Diluted earnings (loss) per share from continuing operations -8.11 -37.51
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 -8.11 -37.51
Diluted earnings (loss) per share from continuing and discontinued operations -8.11 -37.51
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) Notes n n1 The above results were reviewed and recommended by the Audit Committee & approved by the Board of Directors at their respective meetings held on 28 May 2025. The financial results for the quarter and year ended 31 March 2025 have been audited by the Statutory Auditors of the Company and expressed unmodified report on the standalone and consolidated financial results. n n2 These standalone and consolidated financial results have been prepared in accordance with the recognition and measurement principles of Indian Accounting Standards IND AS as notified under Section 133 of the Companies Act 2013 read with the Companies Indian Accounting Standards Rules 2015 as amended. The said financial results represent the result of Omaxe Limited its subsidiaries partnership firms together referred as the Group and its share in results of associates which have been prepared in accordance with Ind AS110 Consolidated Financial Statement and Ind AS28 Investment in Associates and Joint Ventures. n n3 The figures for the last quarter of the current and previous years are the balancing figures between the audited figures in respect of the full financial year and the published figures for nine months ended for the respective years. n n4 The consolidated financial results of the company include unaudited financial results of 144 group companies and one associate company which have been reported by their respective management. The unaudited financial results of two subsidiary companies having Nil Income Profit OR Loss have not been consolidated being non material in nature. n n5 In line with the provisions of Ind AS 108 Operating Segments and on the basis of review of operations being done by the management of the company, the operations of the group falls under real estate business which is considered to be the only reportable segment by the management. n n6 During the quarter ended 31 March 2025 two companies namely Nexten Township Private Limited and Nexten Cityspace Realty Private Limited having 10000 equity shares of Rs. 10 aggregating to Rs 1.00 lakh each have been incorporated and have become wholly owned subsidiary companies of the company. n n7 During the quarter ended 31 March 2025 the company has entered into a share purchase agreement for sale of 100 percent investment held by the company in one of its wholly owned subsidiary Ms Landlord Developers Private Limited accordingly investment held by the company in such subsidiary has been classified as current investment held for sale in standalone financial statement and carried at lower of its carrying amount and fair value less cost to sell. All assets and liabilities of the subsidiary held for sale have accordingly been disclosed in consolidated financial statement as at 31 March 2025. n n8 The Company had received an Award dated 31.05.2024 with respect to its Township Project situated in Patiala Punjab namely Omaxe City Patiala whereby the Majority Bench of the Arbitral Tribunal directed the Company to surrender the 60 Acre land earmarked for development of IT and Bio Tech Park and declared that PUDA was entitled to forfeit 20 percent of the revenue share. i.e. 53 Crore kept in Escrow Account alongwith interest accrued thereon w.e.f. 08.08.2018 among other directions. The Management of the Company offered to surrender the 60 Acre land earmarked for development of IT and Bio Tech Park back to PUDA as its development was not viable at its current location. Accordingly provision for impairment of inventory of 60 acres land amounting to Rs. 28.55 crore has been made in the financial statements during the quarter ended June 30 2024 and grouped in changes in inventories of finished stock and projects in progress. However, regarding forfeiture of 20 percent of revenue share amounting to Rs. 53 crore and interest thereon the Company has filed an appeal against the Award. Based on the opinion of an independent expert on this matter the management of the company is of the opinion that the forfeiture of revenue share will not be sustained in the court. Accordingly pending decision by the appellate authorities no provision of any potential liability towards forfeiture of revenue share has been made in the financial statements. n n9. In the financial year ended 31st March 2022, search was initiated against the Company under section 132 of the Income Tax Act 1961 and pursuant to that the Company had received Income Tax Demands pertaining to Assessment Years from 2014 to 15 to 2022 to 23 under section 147 143 3 of Income Tax Act 1961. The Company has filed Appeals before Appellate Authority within the timelines as allowed under the Act. Based on the decision of various appellate authorities interpretation of relevant provision of the Income Tax Act 1961 and on the basis of opinion from independent tax expert that the demands so raised will not be sustained on completion of the appellate proceedings. Accordingly pending the decision by the appellate authorities no provision of any potential liability has been made in the Financial Statements. n n10. The Company had received an Order dated July 30 2024 from SEBI under section 11 11B of SEBI Act 1992 covering the period from 2018 to 19 2019 to 20 and 2020 to 21 against which company had filed an appeal with the Securities Appellate Tribunal SAT and SAT vide order dated October 01 2024 had granted stay on directions at para 41 i of SEBI order dated July 30 2024 relating to restricting company and others from accessing securities market and to deal in securities enabling the company to raise capital and continue all business activities as usual without any restriction. The proceeding with SAT is undergoing and in the opinion of the management of the Company, the said order has no impact on the financial results of the company.



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 Consolidated
Assets
1 Non-current assets
Property, plant and equipment 4807200000
Capital work-in-progress
Investment property
Goodwill 790600000
Other intangible assets 459700000
Intangible assets under development
Biological assets other than bearer plants
Investments accounted for using equity method
Non-current financial assets
Non-current investments 207300000
Trade receivables, non-current
Loans, non-current 0
Other non-current financial assets 3703300000
Total non-current financial assets 3910600000
Deferred tax assets (net) 6123300000
Other non-current assets 87200000
Total non-current assets 16178600000
2 Current assets
Inventories 109976600000
Current financial asset
Current investments 0
Trade receivables, current 3101400000
Cash and cash equivalents 3009300000
Bank balance other than cash and cash equivalents 4429900000
Loans, current 183200000
Other current financial assets 3509300000
Total current financial assets 14233100000
Current tax assets (net)
Other current assets 8247600000
Total current assets 132457300000
3 Non-current assets classified as held for sale 138200000
4 Regulatory deferral account debit balances and related deferred tax Assets
Total assets 148774100000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 1829000000
Other equity -3880300000
Total equity attributable to owners of parent -2051300000
Non controlling interest 88900000
Total equity -1962400000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 4992400000
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 2967200000
Total Trade payable 2967200000
Other non-current financial liabilities 2800400000
Total non-current financial liabilities 10760000000
Provisions, non-current 271500000
Deferred tax liabilities (net)
Deferred government grants, Non-current
Other non-current liabilities 170400000
Total non-current liabilities 11201900000
Current liabilities
Current financial liabilities
Borrowings, current 2443200000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 486000000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 12814200000
Total Trade payable 13300200000
Other current financial liabilities 10261100000
Total current financial liabilities 26004500000
Other current liabilities 113398700000
Provisions, current 37600000
Current tax liabilities (Net) 10300000
Deferred government grants, Current
Total current liabilities 139451100000
3 Liabilities directly associated with assets in disposal group classified as held for sale 83500000
4 Regulatory deferral account credit balances and related deferred tax liability
Total liabilities 150736500000
Total equity and liabilites 148774100000
Disclosure of notes on assets and liabilities Textual Information(1)



Text Block

Textual Information(1) Notes n n1 The above results were reviewed and recommended by the Audit Committee & approved by the Board of Directors at their respective meetings held on 28 May 2025. The financial results for the quarter and year ended 31 March 2025 have been audited by the Statutory Auditors of the Company and expressed unmodified report on the standalone and consolidated financial results. n n2 These standalone and consolidated financial results have been prepared in accordance with the recognition and measurement principles of Indian Accounting Standards IND AS as notified under Section 133 of the Companies Act 2013 read with the Companies Indian Accounting Standards Rules 2015 as amended. The said financial results represent the result of Omaxe Limited its subsidiaries partnership firms together referred as the Group and its share in results of associates which have been prepared in accordance with Ind AS110 Consolidated Financial Statement and Ind AS28 Investment in Associates and Joint Ventures. n n3 The figures for the last quarter of the current and previous years are the balancing figures between the audited figures in respect of the full financial year and the published figures for nine months ended for the respective years. n n4 The consolidated financial results of the company include unaudited financial results of 144 group companies and one associate company which have been reported by their respective management. The unaudited financial results of two subsidiary companies having Nil Income Profit OR Loss have not been consolidated being non material in nature. n n5 In line with the provisions of Ind AS 108 Operating Segments and on the basis of review of operations being done by the management of the company, the operations of the group falls under real estate business which is considered to be the only reportable segment by the management. n n6 During the quarter ended 31 March 2025 two companies namely Nexten Township Private Limited and Nexten Cityspace Realty Private Limited having 10000 equity shares of Rs. 10 aggregating to Rs 1.00 lakh each have been incorporated and have become wholly owned subsidiary companies of the company. n n7 During the quarter ended 31 March 2025 the company has entered into a share purchase agreement for sale of 100 percent investment held by the company in one of its wholly owned subsidiary Ms Landlord Developers Private Limited accordingly investment held by the company in such subsidiary has been classified as current investment held for sale in standalone financial statement and carried at lower of its carrying amount and fair value less cost to sell. All assets and liabilities of the subsidiary held for sale have accordingly been disclosed in consolidated financial statement as at 31 March 2025. n n8 The Company had received an Award dated 31.05.2024 with respect to its Township Project situated in Patiala Punjab namely Omaxe City Patiala whereby the Majority Bench of the Arbitral Tribunal directed the Company to surrender the 60 Acre land earmarked for development of IT and Bio Tech Park and declared that PUDA was entitled to forfeit 20 percent of the revenue share. i.e. 53 Crore kept in Escrow Account alongwith interest accrued thereon w.e.f. 08.08.2018 among other directions. The Management of the Company offered to surrender the 60 Acre land earmarked for development of IT and Bio Tech Park back to PUDA as its development was not viable at its current location. Accordingly provision for impairment of inventory of 60 acres land amounting to Rs. 28.55 crore has been made in the financial statements during the quarter ended June 30 2024 and grouped in changes in inventories of finished stock and projects in progress. However, regarding forfeiture of 20 percent of revenue share amounting to Rs. 53 crore and interest thereon the Company has filed an appeal against the Award. Based on the opinion of an independent expert on this matter the management of the company is of the opinion that the forfeiture of revenue share will not be sustained in the court. Accordingly pending decision by the appellate authorities no provision of any potential liability towards forfeiture of revenue share has been made in the financial statements. n n9. In the financial year ended 31st March 2022, search was initiated against the Company under section 132 of the Income Tax Act 1961 and pursuant to that the Company had received Income Tax Demands pertaining to Assessment Years from 2014 to 15 to 2022 to 23 under section 147 143 3 of Income Tax Act 1961. The Company has filed Appeals before Appellate Authority within the timelines as allowed under the Act. Based on the decision of various appellate authorities interpretation of relevant provision of the Income Tax Act 1961 and on the basis of opinion from independent tax expert that the demands so raised will not be sustained on completion of the appellate proceedings. Accordingly pending the decision by the appellate authorities no provision of any potential liability has been made in the Financial Statements. n n10. The Company had received an Order dated July 30 2024 from SEBI under section 11 11B of SEBI Act 1992 covering the period from 2018 to 19 2019 to 20 and 2020 to 21 against which company had filed an appeal with the Securities Appellate Tribunal SAT and SAT vide order dated October 01 2024 had granted stay on directions at para 41 i of SEBI order dated July 30 2024 relating to restricting company and others from accessing securities market and to deal in securities enabling the company to raise capital and continue all business activities as usual without any restriction. The proceeding with SAT is undergoing and in the opinion of the management of the Company, the said order has no impact on the financial results of the company.



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 Consolidated Consolidated
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 Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Items that will not be reclassified to statement of profit or loss 8900000 3500000
Total Amount of items that will not be reclassified to profit and loss 8900000 3500000
2 Income tax relating to items that will not be reclassified to profit or loss 1200000 -1100000
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
5 Total Other comprehensive income 7700000 4600000



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 Consolidated
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax -7637500000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 1953000000
Adjustments for decrease (increase) in inventories 1716600000
Adjustments for decrease (increase) in trade receivables, current 367600000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets -383000000
Adjustments for decrease (increase) in other non-current assets 26900000
Adjustments for other financial assets, non-current -20100000
Adjustments for other financial assets, current -1081300000
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current -473900000
Adjustments for increase (decrease) in trade payables, non-current 1772100000
Adjustments for increase (decrease) in other current liabilities 16328500000
Adjustments for increase (decrease) in other non-current liabilities 59600000
Adjustments for depreciation and amortisation expense 366900000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current -2800000
Adjustments for provisions, non-current 55200000
Adjustments for other financial liabilities, current 634400000
Adjustments for other financial liabilities, non-current -2556500000
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 0
Adjustments for interest income 286100000
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 -98400000
Other adjustments to reconcile profit (loss) -176300000
Other adjustments for non-cash items 8300000
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) 18210700000
Net cash flows from (used in) operations 10573200000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) 506500000
Other inflows (outflows) of cash 0
Net cash flows from (used in) operating activities 10066700000
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 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 160200000
Purchase of property, plant and equipment 240900000
Proceeds from sales of investment property 0
Purchase of investment property 115500000
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 183200000
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 292300000
Income taxes paid (refund) 0
Other inflows (outflows) of cash -1170000000
Net cash flows from (used in) investing activities -1257100000
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 3318700000
Repayments of borrowings 3581500000
Payments of lease liabilities 600400000
Dividends paid 300000
Interest paid 6840200000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 0
Net cash flows from (used in) financing activities -7703700000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 1105900000
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 1105900000
Cash and cash equivalents cash flow statement at beginning of period 1903400000
Cash and cash equivalents cash flow statement at end of period 3009300000





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 B S D & CO. Yes 31-Jul-2025