Operating Income |
83505.92 |
57107.46 |
41878.88 |
35658.08 |
33659.41 |
Software Services & Operating Revenues |
79993.40 |
55721.12 |
40158.83 |
34494.34 |
32169.39 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
NA |
Sale of Equipments & licenses |
3512.52 |
1386.34 |
1720.05 |
1163.74 |
1490.02 |
Processing Charges / ServiceIncome |
NA |
NA |
NA |
NA |
NA |
Other Operational Income |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
NA |
Operating Income (Net) |
83505.92 |
57107.46 |
41878.88 |
35658.08 |
33659.41 |
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 |
120.28 |
76.07 |
82.58 |
114.94 |
109.45 |
Electricity & Power |
120.28 |
76.07 |
82.58 |
114.94 |
109.45 |
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 |
60121.66 |
42567.28 |
30721.67 |
25475.34 |
22739.98 |
Salaries, Wages & Bonus |
54793.71 |
39035.81 |
28416.24 |
23513.56 |
20918.49 |
Contributions to EPF & Pension Funds |
3022.40 |
2059.54 |
1528.58 |
1199.20 |
1329.94 |
Wheeling & Transmission Charges recoverable |
948.41 |
521.70 |
486.41 |
525.79 |
491.55 |
Other Employees Cost |
1357.14 |
950.23 |
290.44 |
236.79 |
0.00 |
Cost of Software developments |
3411.70 |
1606.97 |
1855.62 |
1724.51 |
1473.20 |
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 |
3411.70 |
1606.97 |
1855.62 |
1724.51 |
1473.20 |
Other software development expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Expenses |
823.57 |
839.86 |
447.03 |
416.00 |
384.47 |
Repairs and Maintenance |
201.86 |
189.13 |
154.20 |
168.74 |
164.66 |
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 |
621.71 |
650.73 |
292.83 |
247.26 |
219.81 |
General and Administration Expenses |
2842.00 |
1720.23 |
1187.68 |
1969.19 |
2354.76 |
Rates & Taxes |
145.39 |
99.30 |
87.86 |
88.07 |
79.26 |
Insurance |
52.89 |
50.34 |
40.01 |
34.49 |
24.84 |
Printing and stationery |
83.12 |
32.90 |
20.66 |
38.05 |
77.58 |
Professional and legal fees |
926.27 |
828.48 |
525.40 |
517.13 |
545.21 |
Other Administration |
1486.88 |
607.33 |
372.86 |
1156.20 |
1164.15 |
Selling and Marketing Expenses |
217.16 |
90.56 |
150.44 |
198.86 |
280.10 |
Advertisement & Sales Promotion |
159.78 |
85.67 |
140.01 |
191.01 |
199.06 |
Commission, Brokerage & Discounts |
NA |
NA |
NA |
NA |
81.04 |
Freight outwards |
NA |
NA |
NA |
NA |
NA |
Other Selling Expenses |
57.38 |
4.89 |
10.43 |
7.85 |
0.00 |
Miscellaneous Expenses |
911.54 |
729.84 |
603.71 |
836.65 |
828.86 |
Bad debts /advances written off |
82.33 |
65.27 |
90.30 |
NA |
71.18 |
Provision for doubtful debts |
3.03 |
NA |
31.32 |
332.34 |
182.50 |
Losson disposal of fixed assets(net) |
NA |
NA |
NA |
5.96 |
NA |
Losson foreign exchange fluctuations |
133.24 |
NA |
NA |
NA |
243.10 |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
692.94 |
664.57 |
482.09 |
498.35 |
332.08 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
NA |
Total Expenditure |
68447.91 |
47630.81 |
35048.73 |
30735.49 |
28170.82 |
Operating Profit (Excl OI) |
15058.01 |
9476.65 |
6830.15 |
4922.59 |
5488.59 |
Other Income |
839.41 |
1544.61 |
1077.72 |
1323.77 |
950.36 |
Interest Received |
512.63 |
600.22 |
558.70 |
545.28 |
287.72 |
Dividend Received |
NA |
NA |
NA |
13.98 |
180.77 |
Profit on sale of Fixed Assets |
1.69 |
12.45 |
1.34 |
NA |
4.02 |
Profits on sale of Investments |
NA |
NA |
NA |
164.81 |
366.09 |
Provision Written Back |
32.44 |
171.06 |
41.79 |
6.95 |
38.78 |
Foreign Exchange Gains |
NA |
269.41 |
33.81 |
364.35 |
NA |
Others |
292.65 |
491.47 |
442.08 |
228.40 |
72.98 |
Operating Profit |
15897.42 |
11021.26 |
7907.87 |
6246.36 |
6438.95 |
Interest |
473.40 |
118.35 |
57.94 |
63.32 |
3.05 |
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 |
473.40 |
118.35 |
57.94 |
63.32 |
3.05 |
PBDT |
15424.02 |
10902.91 |
7849.93 |
6183.04 |
6435.90 |
Depreciation |
2718.95 |
1660.12 |
1755.50 |
1659.62 |
1572.51 |
Profit Before Taxation & Exceptional Items |
12705.07 |
9242.79 |
6094.43 |
4523.42 |
4863.39 |
Exceptional Income / Expenses |
-296.55 |
NA |
NA |
NA |
NA |
Profit Before Tax |
12408.52 |
9242.79 |
6094.43 |
4523.42 |
4863.39 |
Provision for Tax |
3197.59 |
2338.93 |
1587.66 |
1120.53 |
1346.60 |
Current Income Tax |
3115.31 |
2322.85 |
1774.01 |
1354.70 |
1343.20 |
Deferred Tax |
85.82 |
-26.49 |
-196.93 |
-286.72 |
-85.41 |
Other taxes |
-3.54 |
42.57 |
10.58 |
52.55 |
88.81 |
Profit After Tax |
9210.93 |
6903.86 |
4506.77 |
3402.89 |
3516.79 |
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 |
9210.93 |
6903.86 |
4506.77 |
3402.89 |
3516.79 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
NA |
Profit Balance B/F |
13553.90 |
11564.42 |
10087.74 |
10657.52 |
9544.13 |
Appropriations |
22764.83 |
18468.28 |
14594.51 |
14060.41 |
13060.92 |
General Reserves |
3164.51 |
2743.46 |
2020.34 |
1630.89 |
8.81 |
Proposed Equity Dividend |
NA |
NA |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
106.14 |
117.23 |
Other Appropriation |
19600.32 |
15724.82 |
12574.17 |
12323.38 |
12934.88 |
Equity Dividend % |
500.00 |
310.00 |
200.00 |
120.00 |
110.00 |
Earnings Per Share |
120.52 |
90.34 |
58.97 |
44.53 |
44.45 |
Adjusted EPS |
60.26 |
45.17 |
29.48 |
22.26 |
22.22 |