WAA SOLAR LTD.
NSE : NABSE : 541445ISIN
CODE : INE799N01012Industry : Power Generation/DistributionHouse
: Private
BSE183.40-9.65 (-5 % )
PREV CLOSE (Rs.) 193.05
OPEN PRICE (Rs.) 190.55
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 489600
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE
This Company is not listed in NSE
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | 490.43 | 460.02 | 441.57 | 482.37 | 798.88 |
| Earning From Sale of Electrical Energy | 305.98 | 300.71 | 300.26 | 293.23 | 484.00 |
| Less: Cash Discount | NA | NA | NA | NA | NA |
| Contracts Income | NA | NA | NA | NA | NA |
| Transmission EPC Business | NA | NA | NA | NA | NA |
| Wheeling & Transmission Charges recoverable | NA | NA | NA | NA | NA |
| Other Operational Income | 184.45 | 159.31 | 141.30 | 189.14 | 314.87 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Operating Income (Net) | 490.43 | 460.02 | 441.57 | 482.37 | 798.88 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 0.00 | -9.75 | -0.69 | NA | NA |
| Power Generation & Distribution Cost | 18.46 | 11.16 | 0.92 | 7.30 | NA |
| Cost of power purchased | NA | NA | NA | NA | NA |
| Cost of Fuel | NA | NA | NA | NA | NA |
| Power Project Expenses | NA | NA | NA | NA | NA |
| Wheeling & Transmission Charges Payable | NA | NA | NA | NA | NA |
| Other power & fuel | 18.46 | 11.16 | 0.92 | 7.30 | 0.00 |
| Employee Cost | 47.66 | 22.63 | 17.68 | 17.40 | 27.64 |
| Salaries, Wages & Bonus | 44.33 | 20.86 | 16.61 | 16.21 | 24.49 |
| Contributions to EPF & PensionFunds | NA | NA | NA | NA | NA |
| Workmen and Staff Welfare Expenses | 3.32 | 1.77 | 1.06 | 1.20 | 3.16 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 34.96 | 53.08 | 23.08 | 29.57 | 80.45 |
| Cost of Elastimold , Store & Spares Consumed | 0.20 | 0.18 | 0.15 | 0.28 | 0.39 |
| Processing Charges | NA | NA | NA | NA | NA |
| Sub Contract Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 22.69 | 35.35 | 20.03 | 25.82 | 63.10 |
| Other Operating Expenses | 12.08 | 17.56 | 2.89 | 3.48 | 16.95 |
| General and Administration Expenses | 27.97 | 22.11 | 21.91 | 39.67 | 67.91 |
| Rent , Rates & Taxes | 0.39 | 0.44 | NA | 0.72 | 1.12 |
| Insurance | 1.71 | 1.79 | 1.35 | 1.50 | 2.36 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 6.00 | 2.79 | 5.38 | 21.35 | 37.44 |
| Other Administration | 19.87 | 17.10 | 15.18 | 16.10 | 26.99 |
| Selling and Distribution Expenses | 3.04 | 2.95 | 3.32 | 3.68 | 5.51 |
| Freight outwards | 0.04 | 0.11 | 0.16 | 0.10 | 0.05 |
| Sales Commissions and Incentives | NA | NA | NA | NA | NA |
| Advertisement & Sales Promotion | NA | NA | NA | NA | NA |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 3.01 | 2.84 | 3.16 | 3.58 | 5.46 |
| Miscellaneous Expenses | 4.02 | 5.74 | 9.33 | 94.59 | 12.16 |
| Bad debts /advances written off | NA | NA | 5.70 | NA | NA |
| Provision for doubtful debts | NA | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | NA | NA |
| Losson sale of non-trade current investments | NA | 0.32 | 1.37 | 31.00 | NA |
| Other Miscellaneous Expenses | 4.02 | 5.42 | 2.26 | 63.59 | 12.16 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 136.11 | 107.92 | 75.55 | 192.23 | 193.68 |
| Operating Profit (Excl OI) | 354.32 | 352.10 | 366.02 | 290.15 | 605.20 |
| Other Income | 6.52 | 10.56 | 12.82 | 213.65 | 57.89 |
| Interest Received | 6.28 | 5.76 | 12.16 | 35.91 | 36.30 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA | NA | NA |
| Profits on sale of Investments | NA | 0.04 | NA | 94.27 | 20.17 |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 0.25 | 4.75 | 0.66 | 83.48 | 1.43 |
| Operating Profit | 360.84 | 362.66 | 378.84 | 503.80 | 663.09 |
| Interest | 100.56 | 118.18 | 149.74 | 183.08 | 264.29 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Intereston Term Loan | 99.96 | 117.35 | 142.65 | 180.84 | 260.65 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 0.60 | 0.83 | 7.09 | 2.24 | 3.64 |
| Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PBDT | 260.29 | 244.48 | 229.10 | 320.72 | 398.80 |
| Depreciation | 159.58 | 161.29 | 163.89 | 195.55 | 330.20 |
| Profit Before Taxation & Exceptional Items | 100.71 | 83.19 | 65.21 | 125.17 | 68.59 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | 100.71 | 83.19 | 65.21 | 125.17 | 68.59 |
| Provision for Tax | 17.66 | 20.17 | 25.22 | 23.68 | 31.97 |
| Current Income Tax | NA | NA | NA | NA | NA |
| Deferred Tax | NA | NA | NA | NA | NA |
| Other taxes | 17.66 | 20.17 | 25.22 | 23.68 | 31.97 |
| Profit After Tax | 83.05 | 63.01 | 39.99 | 101.49 | 36.63 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -5.45 | -4.74 | -2.47 | -1.29 | 3.94 |
| Share of Associate | 20.83 | 14.32 | 3.00 | 11.02 | 1.27 |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 98.43 | 72.59 | 40.52 | 111.22 | 41.84 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 687.83 | 615.24 | 574.72 | 438.20 | 413.79 |
| Appropriations | 786.25 | 687.83 | 615.23 | 549.41 | 455.63 |
| 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 | 786.25 | 687.83 | 615.23 | 549.41 | 455.63 |
| Equity Dividend % | NA | NA | NA | NA | NA |
| Earnings Per Share | 7.42 | 5.47 | 6.11 | 16.77 | 6.31 |
| Adjusted EPS | 7.42 | 5.47 | 3.05 | 8.38 | 3.15 |
