(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 10801.40 | 21203.60 | 8582.60 | 3103.30 | 3570.10 |
Earning From Sale of Electrical Energy | | | 5034.70 | | |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 10801.40 | 21203.60 | 3547.90 | 3103.30 | 3570.10 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 10801.40 | 21203.60 | 8582.60 | 3103.30 | 3570.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 73.20 | 5048.70 | 1506.80 | 27.80 | 31.80 |
Cost of power purchased | 73.20 | 5048.70 | 1506.80 | 27.80 | 31.80 |
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 | 193.60 | 251.30 | 141.70 | 92.20 | 150.80 |
Salaries, Wages & Bonus | 166.90 | 229.80 | 131.80 | 85.50 | 142.00 |
Contributions to EPF & PensionFunds | 5.70 | 10.60 | 4.50 | 3.60 | 4.90 |
Workmen and Staff Welfare Expenses | 4.60 | 6.80 | 4.20 | 1.30 | 1.90 |
Other Employees Cost | 16.40 | 4.10 | 1.20 | 1.80 | 2.00 |
Operating Expenses | 405.90 | 1634.80 | 842.20 | 510.60 | 681.20 |
Cost of Elastimold , Store & Spares Consumed | 54.30 | 127.60 | 8.60 | | |
Processing Charges | 3.20 | 442.20 | 128.50 | 46.10 | 208.60 |
Sub Contract Charges | 19.30 | 302.20 | 122.70 | 130.80 | 152.60 |
Repairs and Maintenance | 162.80 | 278.90 | 201.80 | 62.60 | 34.50 |
Other Operating Expenses | 166.30 | 483.90 | 380.60 | 271.10 | 285.50 |
General and Administration Expenses | 577.50 | 710.90 | 569.20 | 170.30 | 168.00 |
Rent , Rates & Taxes | 9.00 | 17.90 | 36.50 | 15.70 | 9.90 |
Insurance | 158.70 | 188.70 | 54.70 | 38.80 | 12.10 |
Printing and stationery | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 |
Professional and legal fees | 309.10 | 401.60 | 443.40 | 96.50 | 92.80 |
Other Administration | 100.40 | 102.40 | 34.30 | 19.00 | 52.90 |
Selling and Distribution Expenses | | | | | |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 284.90 | 378.70 | 2601.80 | 1457.60 | 8884.40 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 19.30 | 96.30 | 109.80 |
Losson disposal of fixed assets(net) | 2.10 | | 1.80 | | 836.70 |
Losson foreign exchange fluctuations | 4.50 | 8.30 | 1.40 | 20.50 | 59.20 |
Losson sale of non-trade current investments | | | | | 100.00 |
Other Miscellaneous Expenses | 278.30 | 370.40 | 2579.30 | 1340.80 | 7778.70 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1535.10 | 8024.40 | 5661.70 | 2258.50 | 9916.20 |
Operating Profit (Excl OI) | 9266.30 | 13179.20 | 2920.90 | 844.80 | -6346.10 |
Other Income | 749.90 | 587.00 | 304.50 | 221.60 | 720.10 |
Interest Received | 520.10 | 379.80 | 155.50 | 63.60 | 313.80 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 1.60 | 36.30 | 0.10 | | |
Profits on sale of Investments | | | 0.10 | | |
Foreign Exchange Gains | | | | | 3.90 |
Others | 210.20 | 142.30 | 113.20 | 35.10 | 195.00 |
Operating Profit | 10016.20 | 13766.20 | 3225.40 | 1066.40 | -5626.00 |
Interest | 5337.30 | 10737.10 | 4207.00 | 3052.70 | 4015.80 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 5317.80 | 10647.10 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 19.50 | 90.00 | 57.50 | 13.50 | 193.10 |
Other Interest | 0.00 | 0.00 | 4149.50 | 3039.20 | 3822.70 |
PBDT | 4678.90 | 3029.10 | -981.60 | -1986.30 | -9641.80 |
Depreciation | 2270.20 | 3997.40 | 1361.70 | 521.50 | 597.40 |
Profit Before Taxation & Exceptional Items | 2408.70 | -968.30 | -2343.30 | -2507.80 | -10239.20 |
Exceptional Income / Expenses | | 32420.00 | 5038.00 | | |
Profit Before Tax | 2401.70 | 31429.20 | 2692.60 | -2507.80 | -10239.20 |
Provision for Tax | 289.60 | 718.40 | 727.70 | 387.20 | 484.50 |
Current Income Tax | 701.80 | 1420.10 | 488.10 | 491.60 | 506.70 |
Deferred Tax | -508.60 | -708.00 | 203.80 | -109.10 | -107.80 |
Other taxes | 96.40 | 6.30 | 35.80 | 4.70 | 85.60 |
Profit After Tax | 2112.10 | 30710.80 | 1964.90 | -2895.00 | -10723.70 |
Extra items | 0.00 | 0.00 | 24394.40 | -6475.10 | -4723.50 |
Minority Interest | -1908.10 | -6321.40 | 94.40 | 1727.40 | 512.90 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 204.00 | 24389.40 | 26453.70 | -7642.70 | -14934.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -51727.20 | -78621.40 | -61633.50 | -53997.20 | -39061.60 |
Appropriations | -51523.20 | -54232.00 | -35179.80 | -61639.90 | -53995.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -51523.20 | -54232.00 | -35179.80 | -61639.90 | -53995.90 |
Equity Dividend % | | | | | |
Earnings Per Share | 0.00 | 15.00 | 17.00 | -5.00 | -9.00 |
Adjusted EPS | 0.00 | 15.00 | 17.00 | -5.00 | -9.00 |