(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 577.42 | 480.39 | 236.92 | 204.43 | 183.94 |
Earning From Sale of Electrical Energy | 4.07 | 17.94 | 12.14 | 14.26 | 16.01 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 573.34 | 462.45 | 224.77 | 190.17 | 167.93 |
Less: Excise Duty | 0.35 | 1.42 | 2.18 | | |
Operating Income (Net) | 577.07 | 478.96 | 234.74 | 204.43 | 183.94 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -18.04 | -1.35 | -0.25 | -0.20 | -9.40 |
Power Generation & Distribution Cost | 358.16 | 270.65 | 127.61 | 110.53 | 98.13 |
Cost of power purchased | 358.16 | 270.65 | 127.61 | 110.53 | 98.13 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 17.64 | 14.60 | 13.86 | 15.52 | 15.21 |
Salaries, Wages & Bonus | 16.21 | 13.53 | 13.25 | 14.95 | 14.66 |
Contributions to EPF & PensionFunds | | | | | |
Workmen and Staff Welfare Expenses | 1.43 | 1.06 | 0.61 | 0.57 | 0.55 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 131.54 | 107.69 | 64.30 | 71.14 | 65.40 |
Cost of Elastimold , Store & Spares Consumed | 13.38 | 13.06 | 5.66 | 5.41 | 8.35 |
Processing Charges | 0.37 | 0.22 | 0.19 | 0.47 | 0.42 |
Sub Contract Charges | | | | | |
Repairs and Maintenance | | | | | |
Other Operating Expenses | 117.80 | 94.41 | 58.45 | 65.26 | 56.63 |
General and Administration Expenses | 21.78 | 24.39 | 17.94 | 22.36 | 26.66 |
Rent , Rates & Taxes | 1.16 | 1.41 | 1.65 | 4.19 | 2.49 |
Insurance | 1.81 | 3.30 | 1.39 | 0.69 | 0.55 |
Printing and stationery | 0.31 | 0.18 | 0.14 | 0.22 | 0.21 |
Professional and legal fees | 1.06 | 1.18 | 0.69 | 1.02 | 2.43 |
Other Administration | 17.44 | 18.30 | 14.08 | 16.24 | 20.98 |
Selling and Distribution Expenses | 34.62 | 28.88 | 13.52 | 10.86 | 7.24 |
Freight outwards | 33.82 | 28.15 | 13.15 | 10.86 | 7.24 |
Sales Commissions and Incentives | 0.70 | 0.55 | 0.37 | | |
Advertisement & Sales Promotion | 0.10 | 0.18 | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | | 2.41 | 2.46 | 2.66 | 2.07 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | 0.13 | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.00 | 2.41 | 2.33 | 2.66 | 2.07 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 545.70 | 447.26 | 239.44 | 232.87 | 205.31 |
Operating Profit (Excl OI) | 31.36 | 31.70 | -4.70 | -28.43 | -21.37 |
Other Income | 5.48 | 6.40 | 4.17 | 4.51 | 3.62 |
Interest Received | 0.79 | 0.80 | 0.80 | 0.87 | 0.79 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 0.75 | 0.75 | 0.08 | 0.20 | 0.22 |
Others | 3.55 | 4.85 | 3.29 | 3.44 | 2.61 |
Operating Profit | 36.85 | 38.11 | -0.52 | -23.93 | -17.75 |
Interest | 11.03 | 34.43 | 49.71 | 35.85 | 25.31 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 9.76 | 10.06 | 13.13 | 15.54 | 20.20 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1.27 | 1.19 | 0.32 | 0.45 | 0.31 |
Other Interest | 0.00 | 23.18 | 36.26 | 19.85 | 4.80 |
PBDT | 25.81 | 3.68 | -50.23 | -59.78 | -43.07 |
Depreciation | 48.25 | 44.60 | 42.28 | 43.99 | 44.42 |
Profit Before Taxation & Exceptional Items | -22.44 | -40.92 | -92.51 | -103.76 | -87.48 |
Exceptional Income / Expenses | | 1.31 | -5.49 | | |
Profit Before Tax | -22.44 | -39.61 | -98.00 | -103.76 | -87.48 |
Provision for Tax | -5.59 | -9.93 | -24.72 | -18.61 | -19.33 |
Current Income Tax | | | | 0.04 | 0.04 |
Deferred Tax | -5.59 | -9.93 | -24.72 | -21.24 | -19.41 |
Other taxes | -5.59 | -9.93 | -24.72 | 2.59 | 0.04 |
Profit After Tax | -16.85 | -29.68 | -73.28 | -85.15 | -68.16 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -16.85 | -29.68 | -73.28 | -85.15 | -68.16 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -421.74 | -392.06 | -318.78 | -233.63 | -165.47 |
Appropriations | -438.59 | -421.74 | -392.06 | -318.78 | -233.63 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -438.59 | -421.74 | -392.06 | -318.78 | -233.63 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | -1.00 | -2.00 | -2.00 | -2.00 |
Adjusted EPS | 0.00 | -1.00 | -2.00 | -2.00 | -2.00 |