(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 213400.00 | 189820.00 | 172210.00 | 194620.00 | 197310.00 |
Earning From Sale of Electrical Energy | 186810.00 | 160330.00 | 142060.00 | 162820.00 | 166720.00 |
Less: Cash Discount | | | | | |
Contracts Income | 9150.00 | 15950.00 | 15910.00 | 13550.00 | 12030.00 |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 17440.00 | 13540.00 | 14250.00 | 18260.00 | 18550.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 213400.00 | 189820.00 | 172210.00 | 194620.00 | 197310.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 142710.00 | 111310.00 | 103210.00 | 120200.00 | 114130.00 |
Cost of power purchased | 142170.00 | 110760.00 | 103070.00 | 119860.00 | 113820.00 |
Cost of Fuel | 540.00 | 550.00 | 140.00 | 340.00 | 310.00 |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 10820.00 | 10860.00 | 10910.00 | 10470.00 | 10940.00 |
Salaries, Wages & Bonus | 9070.00 | 8990.00 | 8740.00 | 8680.00 | 9150.00 |
Contributions to EPF & PensionFunds | 1020.00 | 1150.00 | 1490.00 | 900.00 | 910.00 |
Workmen and Staff Welfare Expenses | 570.00 | 540.00 | 470.00 | 610.00 | 610.00 |
Other Employees Cost | 170.00 | 190.00 | 210.00 | 270.00 | 260.00 |
Operating Expenses | 15560.00 | 21180.00 | 19900.00 | 17180.00 | 15520.00 |
Cost of Elastimold , Store & Spares Consumed | 530.00 | 530.00 | 520.00 | 1650.00 | 870.00 |
Processing Charges | | | | | |
Sub Contract Charges | 8320.00 | 14440.00 | 14440.00 | 11410.00 | 9250.00 |
Repairs and Maintenance | 3220.00 | 2960.00 | 3150.00 | 2320.00 | 2850.00 |
Other Operating Expenses | 3490.00 | 3240.00 | 1790.00 | 1810.00 | 2540.00 |
General and Administration Expenses | 2280.00 | 2290.00 | 2210.00 | 2040.00 | 2260.00 |
Rent , Rates & Taxes | 430.00 | 330.00 | 350.00 | 560.00 | 400.00 |
Insurance | 380.00 | 430.00 | 510.00 | 270.00 | 210.00 |
Printing and stationery | | | | | |
Professional and legal fees | 1460.00 | 1520.00 | 1340.00 | 1190.00 | 1630.00 |
Other Administration | 0.00 | 0.00 | 0.00 | 10.00 | 30.00 |
Selling and Distribution Expenses | 6930.00 | 5710.00 | 5160.00 | 5880.00 | 5570.00 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | | | | | |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 6930.00 | 5710.00 | 5160.00 | 5880.00 | 5570.00 |
Miscellaneous Expenses | 22890.00 | 20200.00 | 28930.00 | 26610.00 | 27070.00 |
Bad debts /advances written off | 50.00 | 80.00 | 900.00 | 90.00 | 40.00 |
Provision for doubtful debts | 640.00 | 590.00 | 380.00 | 120.00 | 1020.00 |
Losson disposal of fixed assets(net) | 160.00 | 220.00 | 360.00 | 330.00 | 400.00 |
Losson foreign exchange fluctuations | 20.00 | 0.00 | 520.00 | 130.00 | 80.00 |
Losson sale of non-trade current investments | 1000.00 | 280.00 | | 90.00 | |
Other Miscellaneous Expenses | 21020.00 | 19020.00 | 26770.00 | 25860.00 | 25530.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 201200.00 | 171540.00 | 170330.00 | 182380.00 | 175480.00 |
Operating Profit (Excl OI) | 12190.00 | 18280.00 | 1880.00 | 12240.00 | 21830.00 |
Other Income | 5150.00 | 7210.00 | 42620.00 | 21030.00 | 66760.00 |
Interest Received | 1490.00 | 1540.00 | 1470.00 | 10540.00 | 13950.00 |
Dividend Received | | 0.00 | 0.00 | 0.00 | 10.00 |
Profit on sale of Fixed Assets | 40.00 | 190.00 | 120.00 | 80.00 | 0.00 |
Profits on sale of Investments | 0.00 | 1290.00 | 860.00 | 690.00 | 790.00 |
Foreign Exchange Gains | 1340.00 | 590.00 | 60.00 | | |
Others | 2020.00 | 3470.00 | 3230.00 | 8550.00 | 49420.00 |
Operating Profit | 17340.00 | 25490.00 | 44500.00 | 33270.00 | 88590.00 |
Interest | 23930.00 | 20600.00 | 27270.00 | 24000.00 | 25810.00 |
InterestonDebenture / Bonds | 3280.00 | 1870.00 | 1820.00 | 1740.00 | 1500.00 |
Intereston Term Loan | 10790.00 | 9730.00 | 10890.00 | 10000.00 | 9250.00 |
Intereston Fixed deposits | 1070.00 | 1000.00 | 1070.00 | 730.00 | 990.00 |
Bank Charges etc | 1150.00 | 960.00 | 2500.00 | 1050.00 | 920.00 |
Other Interest | 7650.00 | 7050.00 | 10990.00 | 10480.00 | 13140.00 |
PBDT | -6590.00 | 4890.00 | 17230.00 | 9260.00 | 62780.00 |
Depreciation | 14490.00 | 12830.00 | 13520.00 | 13890.00 | 12920.00 |
Profit Before Taxation & Exceptional Items | -21080.00 | -7950.00 | 3710.00 | -4630.00 | 49860.00 |
Exceptional Income / Expenses | -3580.00 | 1380.00 | 25680.00 | 12780.00 | -61640.00 |
Profit Before Tax | -24660.00 | -6560.00 | 29390.00 | 8150.00 | -11780.00 |
Provision for Tax | 70.00 | 230.00 | -1670.00 | -510.00 | -2380.00 |
Current Income Tax | 60.00 | 120.00 | 210.00 | 1090.00 | 730.00 |
Deferred Tax | 70.00 | 110.00 | -1040.00 | -1590.00 | -370.00 |
Other taxes | -60.00 | -10.00 | -830.00 | 0.00 | -2740.00 |
Profit After Tax | -24730.00 | -6790.00 | 31060.00 | 8660.00 | -9400.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -6570.00 | -1310.00 | -19900.00 | -1370.00 | -1040.00 |
Share of Associate | -910.00 | -1890.00 | 100.00 | 430.00 | -13830.00 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -32210.00 | -9990.00 | 11250.00 | 7710.00 | -24270.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -42280.00 | -32200.00 | -43470.00 | -50720.00 | -22960.00 |
Appropriations | -74500.00 | -42190.00 | -32210.00 | -43010.00 | -47230.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -74500.00 | -42190.00 | -32210.00 | -43010.00 | -47230.00 |
Equity Dividend % | | | | | |
Earnings Per Share | -92.00 | -38.00 | 43.00 | 29.00 | -92.00 |
Adjusted EPS | -92.00 | -38.00 | 43.00 | 29.00 | -92.00 |