(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 339.60 | 245.60 | 186.10 | 206.60 | 219.70 |
Earning From Sale of Electrical Energy | 339.60 | 245.60 | 186.10 | 206.60 | 219.70 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 339.60 | 245.60 | 186.10 | 206.60 | 219.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 3.50 | 4.50 | -37.80 | 4.20 | -6.00 |
Power Generation & Distribution Cost | 130.20 | 117.40 | 83.00 | 66.50 | 77.30 |
Cost of power purchased | 130.20 | 117.40 | 83.00 | 65.90 | 76.50 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.70 | 0.70 |
Employee Cost | 24.00 | 21.80 | 22.00 | 23.40 | 22.80 |
Salaries, Wages & Bonus | 21.50 | 19.40 | 19.50 | 21.30 | 20.50 |
Contributions to EPF & PensionFunds | 1.20 | 1.10 | 1.20 | 1.40 | 1.40 |
Workmen and Staff Welfare Expenses | 1.30 | 1.20 | 1.40 | 0.80 | 0.90 |
Other Employees Cost | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | | | 1.90 | 1.80 | 2.70 |
Cost of Elastimold , Store & Spares Consumed | | | | | |
Processing Charges | | | | | |
Sub Contract Charges | | | | | |
Repairs and Maintenance | | | 1.80 | 1.80 | 2.70 |
Other Operating Expenses | 0.00 | 0.00 | 0.20 | 0.00 | 0.00 |
General and Administration Expenses | 36.10 | 29.50 | 13.20 | 24.40 | 21.20 |
Rent , Rates & Taxes | 17.60 | 8.50 | 3.90 | 6.30 | 3.10 |
Insurance | | | | | |
Printing and stationery | 0.50 | 0.30 | 0.00 | 0.30 | 0.40 |
Professional and legal fees | 12.70 | 16.90 | 6.20 | 13.30 | 10.20 |
Other Administration | 5.30 | 3.70 | 3.00 | 4.50 | 7.50 |
Selling and Distribution Expenses | 0.40 | 0.30 | 7.10 | 0.40 | 0.60 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | 0.40 | 0.30 | 0.60 | 0.40 | 0.60 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 6.50 | 0.00 | 0.00 |
Miscellaneous Expenses | 5.50 | 6.90 | 0.90 | 2.50 | 39.70 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.20 | | | |
Losson foreign exchange fluctuations | | | | | 33.70 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 5.50 | 6.60 | 0.90 | 2.50 | 6.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 199.70 | 180.30 | 90.40 | 123.20 | 158.20 |
Operating Profit (Excl OI) | 139.90 | 65.20 | 95.70 | 83.40 | 61.50 |
Other Income | 9.00 | 24.40 | 20.60 | 6.80 | 5.70 |
Interest Received | 3.90 | 0.60 | 2.10 | 2.80 | 3.90 |
Dividend Received | | | | 0.00 | 0.00 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | | | |
Others | 5.10 | 23.80 | 18.50 | 4.10 | 1.80 |
Operating Profit | 148.90 | 89.60 | 116.40 | 90.20 | 67.20 |
Interest | 22.00 | 18.90 | 20.50 | 52.90 | 70.00 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | 20.50 | 52.90 | 70.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 1.40 | 0.00 | 0.00 | 0.00 |
Other Interest | 22.00 | 17.50 | 0.00 | 0.00 | 0.00 |
PBDT | 126.90 | 70.70 | 95.80 | 37.30 | -2.80 |
Depreciation | 69.90 | 69.20 | 93.20 | 93.10 | 93.20 |
Profit Before Taxation & Exceptional Items | 57.00 | 1.50 | 2.60 | -55.80 | -96.00 |
Exceptional Income / Expenses | -68.60 | | | 56.40 | |
Profit Before Tax | -11.60 | 1.50 | 2.60 | 0.70 | -96.00 |
Provision for Tax | 181.00 | 0.20 | 0.40 | 0.10 | 26.60 |
Current Income Tax | 0.00 | 0.20 | 0.40 | | |
Deferred Tax | 180.90 | | | | 26.60 |
Other taxes | 0.10 | 0.20 | 0.40 | 0.10 | 26.60 |
Profit After Tax | -192.60 | 1.30 | 2.20 | 0.60 | -122.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | -20.50 | 16.20 | | | |
Consolidated Net Profit | -213.10 | 17.50 | 2.20 | 0.60 | -122.60 |
Adjustments to PAT | | | | | |
Profit Balance B/F | | | | | |
Appropriations | -213.10 | 17.50 | 2.20 | 0.60 | -122.60 |
General Reserves | -213.10 | 17.50 | 2.20 | 0.60 | -122.60 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -2.00 | 0.00 | 0.00 | 0.00 | -1.00 |
Adjusted EPS | -2.00 | 0.00 | 0.00 | 0.00 | -1.00 |