(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 2125.80 | 1973.00 | 1938.10 | 3142.90 | 6852.20 |
Software Services & Operating Revenues | 53.30 | | | 623.50 | 1012.80 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | | | | | |
Other Operational Income | 2072.50 | 1973.00 | 1938.10 | 2519.40 | 5839.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 2125.80 | 1973.00 | 1938.10 | 3142.90 | 6852.20 |
EXPENDITURE : | | | | | |
Stock Adjustments | 15.00 | 18.90 | 9.10 | 28.10 | -42.60 |
Raw Material Consumed | 106.40 | 27.20 | 114.40 | 605.90 | 4347.10 |
Opening Raw Materials | 1.60 | 1.60 | 1.20 | 1.50 | 1.80 |
Purchases Raw Materials | 104.80 | 22.10 | 32.30 | 510.70 | 4090.50 |
Closing Raw Materials | | 1.60 | 1.60 | 1.20 | 1.50 |
Other Direct Purchases / Brought in cost | | 5.10 | 82.50 | 94.90 | 256.40 |
Others raw material cost | 0.00 | 10.10 | 165.10 | 189.80 | 512.80 |
Power & Fuel Cost | 4.00 | 5.10 | 4.90 | 5.40 | 9.10 |
Electricity & Power | 4.00 | 5.10 | 4.90 | 5.40 | 9.10 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 156.50 | 113.50 | 58.60 | 313.50 | 595.40 |
Salaries, Wages & Bonus | 175.90 | 100.30 | 205.00 | 395.20 | 617.50 |
Contributions to EPF & Pension Funds | 2.20 | 2.70 | 6.40 | 18.80 | 34.80 |
Wheeling & Transmission Charges recoverable | 1.90 | 4.70 | 6.70 | 3.70 | 9.40 |
Other Employees Cost | -23.60 | 5.70 | -159.50 | -104.20 | -66.40 |
Cost of Software developments | | | | | |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 58.90 | 134.70 | 130.50 | 122.10 | 89.10 |
Repairs and Maintenance | 58.70 | 17.60 | 8.00 | 7.20 | 6.30 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 0.20 | 117.10 | 122.50 | 114.90 | 82.80 |
General and Administration Expenses | 92.10 | 167.60 | 131.60 | 186.60 | 364.00 |
Rates & Taxes | 3.10 | 10.30 | 12.00 | 24.00 | 27.70 |
Insurance | 3.90 | 2.30 | 6.00 | 15.20 | 11.20 |
Printing and stationery | | 2.70 | 0.70 | 1.10 | 13.90 |
Professional and legal fees | 24.50 | 44.60 | 47.20 | 53.30 | 75.50 |
Other Administration | 55.70 | 100.90 | 56.10 | 70.90 | 212.20 |
Selling and Marketing Expenses | 1419.60 | 1307.90 | 1305.20 | 1501.00 | 1224.00 |
Advertisement & Sales Promotion | 1.80 | 16.50 | 2.10 | 22.40 | 58.00 |
Commission, Brokerage & Discounts | 1417.50 | 1290.20 | 1302.00 | 1477.60 | 1165.10 |
Freight outwards | 0.30 | 1.20 | 1.10 | 1.00 | 1.00 |
Other Selling Expenses | 0.30 | 1.20 | 1.10 | 1.00 | 1.00 |
Miscellaneous Expenses | 10.60 | 24.20 | 20.70 | 100.70 | 28.40 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | 6.50 | 0.00 |
Losson disposal of fixed assets(net) | | 2.60 | | | |
Losson foreign exchange fluctuations | 0.00 | 0.00 | 0.00 | 8.20 | 1.10 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 10.60 | 21.60 | 20.70 | 85.90 | 27.30 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1863.00 | 1799.10 | 1775.00 | 2863.30 | 6614.60 |
Operating Profit (Excl OI) | 262.80 | 173.90 | 163.10 | 279.60 | 237.70 |
Other Income | 24.40 | 23.10 | 54.40 | 696.60 | 774.80 |
Interest Received | 14.20 | 5.00 | 22.80 | 694.80 | 751.70 |
Dividend Received | 0.20 | 0.20 | 0.20 | | 0.20 |
Profit on sale of Fixed Assets | | | 0.00 | | 0.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 1.00 | 9.10 | 19.00 | | |
Foreign Exchange Gains | 1.10 | 3.00 | 2.00 | 0.00 | 22.50 |
Others | 7.90 | 5.80 | 10.40 | 1.80 | 0.50 |
Operating Profit | 287.20 | 197.10 | 217.40 | 976.20 | 1012.40 |
Interest | 77.10 | 15.20 | | | |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 77.10 | 15.20 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | 210.10 | 181.90 | 217.40 | 976.20 | 1012.40 |
Depreciation | 156.90 | 155.10 | 154.60 | 148.10 | 147.30 |
Profit Before Taxation & Exceptional Items | 53.20 | 26.80 | 62.90 | 828.20 | 865.20 |
Exceptional Income / Expenses | 5.40 | | -16.90 | | 50.30 |
Profit Before Tax | 58.60 | 26.80 | 46.00 | 828.20 | 915.50 |
Provision for Tax | 15.10 | 16.80 | 46.00 | 200.30 | 202.70 |
Current Income Tax | 11.20 | 5.90 | 36.40 | 185.40 | 203.60 |
Deferred Tax | 3.90 | 10.90 | 9.60 | 12.00 | 44.00 |
Other taxes | 0.00 | 0.00 | 0.00 | 2.80 | -44.80 |
Profit After Tax | 43.50 | 10.00 | 0.00 | 627.90 | 712.80 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 43.50 | 10.00 | 0.00 | 627.90 | 712.80 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1017.70 | 1060.70 | 19544.20 | 19181.10 | 18787.60 |
Appropriations | 1061.20 | 1070.70 | 19544.20 | 19809.00 | 19500.40 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1061.20 | 1070.70 | 19544.20 | 19809.00 | 19500.40 |
Equity Dividend % | 5.00 | 5.00 | 5.00 | 10.00 | 25.00 |
Earnings Per Share | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 |
Adjusted EPS | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 |