(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 769.10 | 539.20 | 442.06 | 392.62 | 362.55 |
Software Services & Operating Revenues | 768.70 | 538.80 | 441.72 | 392.28 | 357.78 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | 0.40 | 0.40 | 0.34 | 0.34 | 4.77 |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 769.10 | 539.20 | 442.06 | 392.62 | 362.55 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 2.70 | 2.30 | 1.95 | 2.91 | 2.51 |
Electricity & Power | 2.70 | 2.30 | 1.95 | 2.91 | 2.51 |
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 | 506.40 | 340.10 | 278.87 | 265.62 | 242.32 |
Salaries, Wages & Bonus | 472.40 | 318.00 | 261.18 | 246.34 | 225.17 |
Contributions to EPF & Pension Funds | 7.20 | 6.00 | 5.13 | 4.95 | 4.89 |
Wheeling & Transmission Charges recoverable | 23.30 | 13.50 | 10.20 | 12.33 | 10.55 |
Other Employees Cost | 3.50 | 2.60 | 2.36 | 2.00 | 1.71 |
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 | | | 0.07 | 0.38 | 0.45 |
Repairs and Maintenance | | | 0.07 | 0.38 | 0.45 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 78.10 | 65.90 | 60.98 | 59.22 | 62.11 |
Rates & Taxes | 0.10 | 0.20 | 0.46 | 0.24 | 0.14 |
Insurance | | | | | |
Printing and stationery | 0.20 | 0.20 | 0.18 | 0.25 | 0.23 |
Professional and legal fees | 18.50 | 25.60 | 23.19 | 22.53 | 27.61 |
Other Administration | 57.50 | 38.30 | 35.63 | 34.28 | 27.85 |
Selling and Marketing Expenses | 0.90 | 0.80 | 1.16 | 3.92 | 1.59 |
Advertisement & Sales Promotion | 0.90 | 0.80 | 1.16 | 3.92 | 1.59 |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 2.10 | 1.30 | 0.15 | 0.03 | 2.96 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | 0.10 | | 0.03 | 0.13 |
Losson foreign exchange fluctuations | | | | | 2.73 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 2.10 | 1.30 | 0.15 | 0.00 | 0.10 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 590.10 | 410.40 | 343.18 | 332.08 | 311.95 |
Operating Profit (Excl OI) | 179.00 | 128.70 | 98.89 | 60.54 | 50.60 |
Other Income | 4.60 | 8.90 | 7.02 | 6.60 | 4.47 |
Interest Received | 1.00 | 1.50 | 3.37 | 3.02 | 2.20 |
Dividend Received | | | | 0.09 | |
Profit on sale of Fixed Assets | 0.00 | | 0.00 | | |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 0.30 | 4.90 | 1.27 | 3.43 | |
Others | 3.30 | 2.50 | 2.37 | 0.06 | 2.27 |
Operating Profit | 183.50 | 137.60 | 105.90 | 67.14 | 55.07 |
Interest | 6.20 | 5.10 | 4.18 | 5.25 | 1.52 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 1.20 | 1.20 | 1.44 | 1.77 | 1.46 |
Other Interest | 5.00 | 3.90 | 2.75 | 3.48 | 0.06 |
PBDT | 177.30 | 132.50 | 101.72 | 61.89 | 53.55 |
Depreciation | 16.60 | 11.60 | 9.88 | 8.63 | 3.46 |
Profit Before Taxation & Exceptional Items | 160.70 | 120.90 | 91.84 | 53.26 | 50.09 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 160.70 | 120.90 | 91.84 | 53.26 | 50.09 |
Provision for Tax | 41.60 | 30.70 | 22.22 | 14.89 | 14.41 |
Current Income Tax | 41.60 | 30.80 | 23.77 | 15.21 | 14.16 |
Deferred Tax | -0.50 | 0.00 | -0.21 | -0.32 | 0.25 |
Other taxes | 0.60 | -0.10 | -1.33 | 0.00 | 0.00 |
Profit After Tax | 119.10 | 90.30 | 69.62 | 38.37 | 35.68 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 119.10 | 90.30 | 69.62 | 38.37 | 35.68 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 298.70 | 212.80 | 146.67 | 113.71 | 81.08 |
Appropriations | 417.80 | 303.10 | 216.28 | 152.08 | 116.76 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 417.80 | 303.10 | 216.28 | 152.08 | 116.76 |
Equity Dividend % | 10.00 | 10.00 | 10.00 | 8.00 | 8.00 |
Earnings Per Share | 24.00 | 18.00 | 14.00 | 8.00 | 7.00 |
Adjusted EPS | 24.00 | 18.00 | 14.00 | 8.00 | 7.00 |