(Rs. in Million) |
INCOME : | | | |
Operating Income | 483.11 | 418.09 | 218.85 |
Software Services & Operating Revenues | 483.11 | 418.09 | 218.85 |
Job Work/ Contract Receipts | | | |
Sale of Equipments & licenses | | | |
Processing Charges / ServiceIncome | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | |
Operating Income (Net) | 483.11 | 418.09 | 218.85 |
EXPENDITURE : | | | |
Stock Adjustments | | | |
Raw Material Consumed | | | |
Opening Raw Materials | | | |
Purchases Raw Materials | | | |
Closing Raw Materials | | | |
Other Direct Purchases / Brought in cost | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.47 | 0.42 | 0.19 |
Electricity & Power | 0.47 | 0.42 | 0.19 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 |
Employee Cost | 52.72 | 36.61 | 24.84 |
Salaries, Wages & Bonus | 52.72 | 36.61 | 24.84 |
Contributions to EPF & Pension Funds | | | 0.00 |
Wheeling & Transmission Charges recoverable | | | 0.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 |
Cost of Software developments | | | 0.00 |
Software Purchase | 0.00 | 0.00 | 0.00 |
Technical sub-contractors | 0.00 | 0.00 | 0.00 |
Training Expenses | | | |
Software License cost | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 |
Operating Expenses | 271.77 | 245.76 | 118.89 |
Repairs and Maintenance | 0.00 | 0.00 | 0.00 |
Travel Expenses | | | |
Overseas Group Health Insurance | | | |
Visa & Other Charges | | | |
Post contract support services | | | |
Packing Material Consumed | | | |
Other Operating Expenses | 271.77 | 245.76 | 118.89 |
General and Administration Expenses | 12.80 | 23.90 | 2.35 |
Rates & Taxes | 0.51 | 0.04 | 0.16 |
Insurance | | | |
Printing and stationery | | | |
Professional and legal fees | | | |
Other Administration | 12.29 | 22.37 | 1.77 |
Selling and Marketing Expenses | 2.20 | 1.24 | 4.07 |
Advertisement & Sales Promotion | 2.20 | 1.24 | 0.91 |
Commission, Brokerage & Discounts | | | |
Freight outwards | | | |
Other Selling Expenses | 0.00 | 0.00 | 3.16 |
Miscellaneous Expenses | 0.75 | | |
Bad debts /advances written off | | | |
Provision for doubtful debts | | | |
Losson disposal of fixed assets(net) | | | |
Losson foreign exchange fluctuations | | | |
Losson sale of non-trade current investments | | | |
Other Miscellaneous Expenses | 0.75 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | |
Total Expenditure | 340.71 | 307.93 | 150.33 |
Operating Profit (Excl OI) | 142.40 | 110.16 | 68.52 |
Other Income | 5.68 | 5.36 | |
Interest Received | 0.00 | 0.00 | 0.00 |
Dividend Received | | | |
Profit on sale of Fixed Assets | | | |
Profits on sale of Investments | | | |
Provision Written Back | | | |
Foreign Exchange Gains | | | |
Others | 5.68 | 5.36 | 0.00 |
Operating Profit | 148.08 | 115.52 | 68.52 |
Interest | 0.05 | 0.02 | 0.01 |
InterestonDebenture / Bonds | | | |
Intereston Term Loan | | | |
Intereston Fixed deposits | | | |
Bank Charges etc | 0.05 | 0.02 | 0.01 |
Other Interest | 0.00 | 0.00 | 0.00 |
PBDT | 148.03 | 115.50 | 68.51 |
Depreciation | 3.75 | 19.33 | 3.25 |
Profit Before Taxation & Exceptional Items | 144.28 | 96.17 | 65.26 |
Exceptional Income / Expenses | -15.89 | | |
Profit Before Tax | 128.39 | 96.17 | 65.26 |
Provision for Tax | 10.16 | -2.47 | 0.03 |
Current Income Tax | | | |
Deferred Tax | 10.16 | -2.50 | |
Other taxes | 10.16 | -2.47 | 0.03 |
Profit After Tax | 118.24 | 98.64 | 65.23 |
Extra items | 0.00 | 0.00 | 0.00 |
Minority Interest | -46.67 | -40.24 | -29.69 |
Share of Associate | | | |
Other Consolidated Items | | | |
Consolidated Net Profit | 71.57 | 58.40 | 35.54 |
Adjustments to PAT | | | |
Profit Balance B/F | 33.19 | -25.21 | -60.75 |
Appropriations | 104.76 | 33.19 | -25.21 |
General Reserves | | | |
Proposed Equity Dividend | 1.00 | | |
Corporate dividend tax | 0.50 | | |
Other Appropriation | 103.26 | 33.19 | -25.21 |
Equity Dividend % | 2.00 | | |
Earnings Per Share | 4.00 | 0.00 | 0.00 |
Adjusted EPS | 4.00 | 3.00 | 2.00 |