Operating Income |
56983.09 |
52214.55 |
49839.37 |
48612.76 |
49589.03 |
Software Services & Operating Revenues |
5674.09 |
5298.52 |
4227.55 |
4275.92 |
4945.07 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Sale of Equipments & licenses |
51309.00 |
46916.03 |
44251.70 |
43145.69 |
43527.29 |
Processing Charges / ServiceIncome |
NA |
NA |
1360.12 |
1191.15 |
1116.67 |
Other Operational Income |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Operating Income (Net) |
56983.09 |
52214.55 |
49839.37 |
48612.76 |
49589.03 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
NA |
Stock Adjustments |
NA |
NA |
NA |
NA |
NA |
Raw Material Consumed |
NA |
NA |
NA |
NA |
NA |
Opening Raw Materials |
NA |
NA |
NA |
NA |
NA |
Purchases Raw Materials |
NA |
NA |
NA |
NA |
NA |
Closing Raw Materials |
NA |
NA |
NA |
NA |
NA |
Other Direct Purchases / Brought in cost |
NA |
NA |
NA |
NA |
NA |
Others raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
144.70 |
116.99 |
112.97 |
209.57 |
210.37 |
Electricity & Power |
144.70 |
116.99 |
112.97 |
209.57 |
210.37 |
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 |
27741.72 |
24058.62 |
22017.54 |
21178.01 |
21958.10 |
Salaries, Wages & Bonus |
24615.16 |
21383.07 |
19651.06 |
18778.02 |
19518.42 |
Contributions to EPF & Pension Funds |
1402.15 |
1230.38 |
1076.49 |
1006.94 |
975.94 |
Wheeling & Transmission Charges recoverable |
971.90 |
822.87 |
751.32 |
849.04 |
853.07 |
Other Employees Cost |
752.51 |
622.30 |
538.67 |
544.01 |
610.67 |
Cost of Software developments |
11.81 |
14.05 |
21.03 |
34.23 |
34.71 |
Software Purchase |
NA |
NA |
NA |
NA |
NA |
Technical sub-contractors |
NA |
NA |
NA |
NA |
NA |
Training Expenses |
NA |
NA |
NA |
NA |
NA |
Software License cost |
NA |
NA |
NA |
NA |
NA |
Other software development expenses |
11.81 |
14.05 |
21.03 |
34.23 |
34.71 |
Operating Expenses |
2202.37 |
1687.88 |
1566.56 |
1579.60 |
1686.05 |
Repairs and Maintenance |
112.98 |
92.13 |
96.86 |
127.15 |
193.98 |
Travel Expenses |
NA |
NA |
NA |
NA |
NA |
Overseas Group Health Insurance |
NA |
NA |
NA |
NA |
NA |
Visa & Other Charges |
NA |
NA |
NA |
NA |
NA |
Post contract support services |
NA |
NA |
NA |
NA |
NA |
Packing Material Consumed |
NA |
NA |
NA |
NA |
NA |
Other Operating Expenses |
2089.39 |
1595.75 |
1469.70 |
1452.45 |
1492.07 |
General and Administration Expenses |
1257.92 |
643.75 |
959.85 |
2555.07 |
3372.98 |
Rates & Taxes |
76.00 |
56.40 |
76.68 |
50.24 |
90.03 |
Insurance |
22.82 |
25.23 |
22.54 |
34.63 |
33.63 |
Printing and stationery |
NA |
NA |
NA |
NA |
NA |
Professional and legal fees |
NA |
NA |
NA |
NA |
NA |
Other Administration |
1064.94 |
473.31 |
760.91 |
2360.21 |
2583.74 |
Selling and Marketing Expenses |
NA |
NA |
NA |
NA |
NA |
Advertisement & Sales Promotion |
NA |
NA |
NA |
NA |
NA |
Commission, Brokerage & Discounts |
NA |
NA |
NA |
NA |
NA |
Freight outwards |
NA |
NA |
NA |
NA |
NA |
Other Selling Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Miscellaneous Expenses |
1067.80 |
766.69 |
1025.79 |
995.73 |
1566.09 |
Bad debts /advances written off |
79.87 |
36.13 |
110.36 |
200.18 |
865.89 |
Provision for doubtful debts |
NA |
NA |
NA |
NA |
NA |
Losson disposal of fixed assets(net) |
2.26 |
0.34 |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
297.87 |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
985.67 |
730.22 |
617.56 |
795.55 |
700.20 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
32426.32 |
27287.98 |
25703.74 |
26552.21 |
28828.30 |
Operating Profit (Excl OI) |
24556.77 |
24926.57 |
24135.63 |
22060.55 |
20760.73 |
Other Income |
2075.44 |
1406.20 |
1870.09 |
1999.72 |
2446.31 |
Interest Received |
1672.84 |
901.85 |
1138.65 |
1658.14 |
1319.73 |
Dividend Received |
NA |
NA |
NA |
NA |
NA |
Profit on sale of Fixed Assets |
NA |
NA |
1.16 |
0.31 |
0.51 |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
NA |
Provision Written Back |
NA |
NA |
252.56 |
107.23 |
628.50 |
Foreign Exchange Gains |
334.85 |
279.97 |
NA |
52.98 |
283.86 |
Others |
67.75 |
224.38 |
477.72 |
181.06 |
213.71 |
Operating Profit |
26632.21 |
26332.77 |
26005.72 |
24060.27 |
23207.04 |
Interest |
126.55 |
122.01 |
191.29 |
473.65 |
NA |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
NA |
Intereston Term Loan |
NA |
NA |
NA |
NA |
NA |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
NA |
Bank Charges etc |
NA |
NA |
NA |
NA |
NA |
Other Interest |
126.55 |
122.01 |
191.29 |
473.65 |
0.00 |
PBDT |
26505.66 |
26210.76 |
25814.43 |
23586.62 |
23207.04 |
Depreciation |
806.62 |
927.99 |
1041.11 |
1063.81 |
537.17 |
Profit Before Taxation & Exceptional Items |
25699.04 |
25282.77 |
24773.32 |
22522.81 |
22669.87 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
NA |
Profit Before Tax |
25699.04 |
25282.77 |
24773.32 |
22522.81 |
22669.87 |
Provision for Tax |
7637.63 |
6394.51 |
7154.77 |
7900.64 |
8810.89 |
Current Income Tax |
7386.77 |
7032.73 |
7087.21 |
6315.25 |
8206.10 |
Deferred Tax |
250.86 |
-638.22 |
67.56 |
1585.39 |
604.79 |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
18061.41 |
18888.26 |
17618.55 |
14622.17 |
13858.98 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
18061.41 |
18888.26 |
17618.55 |
14622.17 |
13858.98 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
38675.78 |
37080.63 |
34906.20 |
20328.27 |
19719.03 |
Appropriations |
56737.19 |
55968.89 |
52524.75 |
34950.44 |
33578.01 |
General Reserves |
NA |
NA |
NA |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
NA |
NA |
Other Appropriation |
56737.19 |
55968.89 |
52524.75 |
34950.44 |
33578.01 |
Equity Dividend % |
4500.00 |
3800.00 |
4000.00 |
3600.00 |
NA |
Earnings Per Share |
209.05 |
219.00 |
204.72 |
170.26 |
161.62 |
Adjusted EPS |
209.05 |
219.00 |
204.72 |
170.26 |
161.62 |