(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 21203.60 | 8582.60 | 3103.30 | 3570.10 | 40981.70 |
Earning From Sale of Electrical Energy | 16733.20 | 5034.70 | | | |
Less: Cash Discount | | | | | |
Contracts Income | | | | | |
Transmission EPC Business | | | | | |
Wheeling & Transmission Charges recoverable | | | | | |
Other Operational Income | 4470.40 | 3547.90 | 3103.30 | 3570.10 | 40981.70 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 21203.60 | 8582.60 | 3103.30 | 3570.10 | 40981.70 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Power Generation & Distribution Cost | 5048.70 | 1506.80 | 27.80 | 31.80 | 1109.90 |
Cost of power purchased | 5048.70 | 1506.80 | 27.80 | 31.80 | 1109.90 |
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 | 251.30 | 141.70 | 92.20 | 150.80 | 2105.90 |
Salaries, Wages & Bonus | 229.80 | 131.80 | 85.50 | 142.00 | 1954.10 |
Contributions to EPF & PensionFunds | 10.60 | 4.50 | 3.60 | 4.90 | 85.40 |
Workmen and Staff Welfare Expenses | 6.80 | 4.20 | 1.30 | 1.90 | 29.90 |
Other Employees Cost | 4.10 | 1.20 | 1.80 | 2.00 | 36.50 |
Operating Expenses | 1634.80 | 842.20 | 510.60 | 681.20 | 4013.30 |
Cost of Elastimold , Store & Spares Consumed | 127.60 | 8.60 | | | 88.60 |
Processing Charges | 442.20 | 128.50 | 46.10 | 208.60 | 424.00 |
Sub Contract Charges | 302.20 | 122.70 | 130.80 | 152.60 | 1612.80 |
Repairs and Maintenance | 278.90 | 201.80 | 62.60 | 34.50 | 1530.80 |
Other Operating Expenses | 483.90 | 380.60 | 271.10 | 285.50 | 357.10 |
General and Administration Expenses | 710.90 | 569.20 | 170.30 | 168.00 | 16342.40 |
Rent , Rates & Taxes | 17.90 | 36.50 | 15.70 | 9.90 | 906.50 |
Insurance | 188.70 | 54.70 | 38.80 | 12.10 | 58.50 |
Printing and stationery | 0.30 | 0.30 | 0.30 | 0.30 | 1.00 |
Professional and legal fees | 401.60 | 443.40 | 96.50 | 92.80 | 684.40 |
Other Administration | 102.40 | 34.30 | 19.00 | 52.90 | 14692.00 |
Selling and Distribution Expenses | | | | | 84.30 |
Freight outwards | | | | | |
Sales Commissions and Incentives | | | | | |
Advertisement & Sales Promotion | | | | | 84.30 |
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 | 378.70 | 2601.80 | 1457.60 | 8884.40 | 271.60 |
Bad debts /advances written off | | | | | 3.50 |
Provision for doubtful debts | | 19.30 | 96.30 | 109.80 | |
Losson disposal of fixed assets(net) | | 1.80 | | 836.70 | |
Losson foreign exchange fluctuations | 8.30 | 1.40 | 20.50 | 59.20 | 31.10 |
Losson sale of non-trade current investments | | | | 100.00 | 5.00 |
Other Miscellaneous Expenses | 370.40 | 2579.30 | 1340.80 | 7778.70 | 232.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 8024.40 | 5661.70 | 2258.50 | 9916.20 | 23927.40 |
Operating Profit (Excl OI) | 13179.20 | 2920.90 | 844.80 | -6346.10 | 17054.30 |
Other Income | 587.00 | 304.50 | 221.60 | 720.10 | 2827.00 |
Interest Received | 379.80 | 155.50 | 63.60 | 313.80 | 1823.20 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 36.30 | 0.10 | | | 12.40 |
Profits on sale of Investments | | 0.10 | | | |
Foreign Exchange Gains | | | | 3.90 | 12.40 |
Others | 142.30 | 113.20 | 35.10 | 195.00 | 973.40 |
Operating Profit | 13766.20 | 3225.40 | 1066.40 | -5626.00 | 19881.30 |
Interest | 10737.10 | 4207.00 | 3052.70 | 4015.80 | 15295.50 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 90.00 | 57.50 | 13.50 | 193.10 | 464.10 |
Other Interest | 10647.10 | 4149.50 | 3039.20 | 3822.70 | 14831.40 |
PBDT | 3029.10 | -981.60 | -1986.30 | -9641.80 | 4585.80 |
Depreciation | 3997.40 | 1361.70 | 521.50 | 597.40 | 7915.80 |
Profit Before Taxation & Exceptional Items | -968.30 | -2343.30 | -2507.80 | -10239.20 | -3330.00 |
Exceptional Income / Expenses | 32420.00 | 5038.00 | | | |
Profit Before Tax | 31429.20 | 2692.60 | -2507.80 | -10239.20 | -3074.90 |
Provision for Tax | 718.40 | 727.70 | 387.20 | 484.50 | -30.70 |
Current Income Tax | 1420.10 | 488.10 | 491.60 | 506.70 | -473.30 |
Deferred Tax | -708.00 | 203.80 | -109.10 | -107.80 | 442.60 |
Other taxes | 6.30 | 35.80 | 4.70 | 85.60 | 0.00 |
Profit After Tax | 30710.80 | 1964.90 | -2895.00 | -10723.70 | -3044.20 |
Extra items | 0.00 | 24394.40 | -6475.10 | -4723.50 | 0.00 |
Minority Interest | -6321.40 | 94.40 | 1727.40 | 512.90 | -590.70 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 24389.40 | 26453.70 | -7642.70 | -14934.30 | -3634.90 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -78621.40 | -61633.50 | -53997.20 | -39061.60 | -35366.50 |
Appropriations | -54232.00 | -35179.80 | -61639.90 | -53995.90 | -39001.40 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -54232.00 | -35179.80 | -61639.90 | -53995.90 | -39001.40 |
Equity Dividend % | | | | | |
Earnings Per Share | 15.00 | 17.00 | -5.00 | -9.00 | -2.00 |
Adjusted EPS | 15.00 | 17.00 | -5.00 | -9.00 | -2.00 |