(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 2583.10 | 3106.30 | 2547.50 | 3271.80 | 3232.80 |
Earning From Sale of Electrical Energy | 2390.30 | 2570.90 | 2495.40 | 2761.30 | 2858.30 |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 192.80 | 535.40 | 52.10 | 510.50 | 374.50 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 2583.10 | 3106.30 | 2547.50 | 3271.80 | 3232.80 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 10.40 | 9.10 | 9.90 | 12.40 | 11.70 |
Cost of power purchased | 10.40 | 9.10 | 9.90 | 12.40 | 11.60 |
Cost of Fuel | | | | | |
Power Project Expenses | | | | | |
Wheeling & Transmission Charges Payable | | | | | |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 |
Employee Cost | 127.90 | 111.60 | 119.00 | 128.30 | 141.40 |
Salaries, Wages & Bonus | 110.00 | 93.50 | 99.80 | 106.90 | 119.30 |
Contributions to EPF & PensionFunds | 9.10 | 9.00 | 9.80 | 9.90 | 10.80 |
Workmen and Staff Welfare Expenses | 6.70 | 6.90 | 6.50 | 8.50 | 8.60 |
Other Employees Cost | 2.10 | 2.20 | 2.90 | 3.00 | 2.70 |
Operating Expenses | 516.70 | 517.00 | 513.60 | 544.20 | 505.60 |
Cost of Elastimold , Store & Spares Consumed | 50.80 | 37.40 | 28.60 | 59.90 | 61.60 |
Processing Charges | | | | | |
Sub Contract Charges | 462.10 | 475.40 | 480.00 | 479.00 | |
Repairs and Maintenance | 3.80 | 4.20 | 5.00 | 5.30 | 444.00 |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 140.50 | 127.00 | 102.20 | 134.00 | 223.10 |
Rent , Rates & Taxes | 23.40 | 32.30 | 17.30 | 27.00 | 81.90 |
Insurance | 40.10 | 32.60 | 25.70 | 26.70 | 25.10 |
Printing and stationery | | | 1.10 | 2.30 | 2.80 |
Professional and legal fees | 54.80 | 46.20 | 42.90 | 43.90 | 52.40 |
Other Administration | 22.20 | 15.90 | 15.20 | 34.10 | 61.00 |
Selling and Distribution Expenses | | | 1.10 | 1.40 | 3.30 |
Freight outwards | | | 0.70 | 1.10 | 0.90 |
Sales Commissions and Incentives | | | 0.40 | 0.30 | 2.40 |
Advertisement & Sales Promotion | | | | | |
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 | 90.50 | 102.90 | 181.20 | 364.60 | 172.30 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 64.50 | 70.40 | 136.40 | 109.10 | 23.10 |
Losson disposal of fixed assets(net) | 0.50 | 0.70 | 1.20 | 1.20 | 1.30 |
Losson foreign exchange fluctuations | | 4.10 | | 1.10 | 6.90 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 25.50 | 27.70 | 43.60 | 253.20 | 141.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 886.00 | 867.60 | 927.00 | 1184.90 | 1057.30 |
Operating Profit (Excl OI) | 1697.10 | 2238.70 | 1620.50 | 2086.90 | 2175.50 |
Other Income | 332.40 | 45.90 | 79.50 | 640.30 | 473.60 |
Interest Received | 192.70 | 2.70 | 6.00 | 5.10 | 30.80 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | 9.30 |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 13.40 | | 14.30 | | |
Others | 21.40 | 36.50 | 59.20 | 635.20 | 433.50 |
Operating Profit | 2029.50 | 2284.60 | 1700.00 | 2727.20 | 2649.10 |
Interest | 1082.40 | 1216.10 | 1381.60 | 1628.80 | 1996.80 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | 1422.30 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 15.30 | 4.20 | 29.20 | 92.80 | 118.30 |
Other Interest | 1067.10 | 1211.90 | 1352.40 | 1536.00 | 456.20 |
PBDT | 947.10 | 1068.50 | 318.40 | 1098.40 | 652.30 |
Depreciation | 829.50 | 886.20 | 909.90 | 915.20 | 1137.40 |
Profit Before Taxation & Exceptional Items | 117.60 | 182.30 | -591.50 | 183.20 | -485.10 |
Exceptional Income / Expenses | 233.40 | 283.20 | 84.40 | 15.60 | |
Profit Before Tax | 351.00 | 465.50 | -507.10 | 198.80 | -485.10 |
Provision for Tax | | | | | 1.40 |
Current Income Tax | | | | | 1.40 |
Deferred Tax | | | | | |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 1.40 |
Profit After Tax | 351.00 | 465.50 | -507.10 | 198.80 | -486.40 |
Extra items | -17.70 | -107.70 | -63.00 | 0.00 | 0.00 |
Minority Interest | -7.40 | -8.00 | -5.40 | 32.00 | -2.50 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 325.90 | 349.80 | -575.50 | 230.80 | -489.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -11948.80 | -12291.00 | -11715.50 | -11870.70 | -11522.90 |
Appropriations | -11622.90 | -11941.20 | -12291.00 | -11639.90 | -12011.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -11622.90 | -11941.20 | -12291.00 | -11639.90 | -12011.80 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 0.00 | -1.00 | 0.00 | -1.00 |
Adjusted EPS | 0.00 | 0.00 | -1.00 | 0.00 | -1.00 |