| (Rs. In Crores) |
|
| | | | | | | | Operating Income | 1459.73 | 1040.22 | 623.43 | 431.92 | 495.27 | 411.72 | | Other Income | 45.26 | 31.53 | 19.91 | 11.57 | 4.15 | 1.20 | | Total Income | 1504.99 | 1071.75 | 643.34 | 443.49 | 499.42 | 412.92 | | | | | | | | | Operating Expenses & Administrative Expenses | 105.32 | 84.02 | 67.24 | 39.04 | 33.19 | 34.23 | | Miscellaneous Expenses | 301.28 | 141.29 | 81.92 | 126.58 | 55.79 | 66.92 | | Interest | 471.58 | 328.83 | 199.13 | 159.55 | 236.43 | 141.32 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Employee Cost | 379.64 | 275.21 | 212.20 | 175.76 | 141.44 | 122.62 | | Total Expenditure | 1257.82 | 829.35 | 560.49 | 500.93 | 466.85 | 365.09 | | Gross Profit | 247.17 | 242.40 | 82.85 | -57.44 | 32.57 | 47.83 | | Depreciation | 22.16 | 14.54 | 11.45 | 9.97 | 9.29 | 7.88 | | Profit Before Tax | 225.01 | 227.86 | 71.40 | -67.41 | 23.28 | 39.95 | | Tax | 70.53 | 81.18 | 0.62 | -5.63 | 8.65 | 23.68 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | -16.79 | -14.45 | 16.99 | -16.06 | -2.26 | -16.14 | | Reported Net Profit | 171.27 | 161.13 | 53.79 | -45.72 | 16.89 | 32.41 | | Extraordinary Items | 0.03 | -0.03 | 0.00 | -0.02 | 0.00 | 0.00 | | Adjusted Net Profit | 171.24 | 161.16 | 53.79 | -45.70 | 16.89 | 32.41 | | Adjustment below Net Profit | 0.00 | 0.00 | 3.51 | 0.50 | 0.00 | 0.00 | | P & L Balance brought forward | 160.76 | 31.86 | -10.93 | 34.81 | 20.92 | -4.69 | | Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.48 | | P & L Balance carried down | 297.78 | 160.76 | 35.37 | -10.41 | 34.81 | 21.24 | | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Dividend % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Earnings Per Share-Unit Curr | 9.06 | 377.35 | 125.97 | -107.07 | 39.56 | 75.90 | | Earnings Per Share(Adj)-Unit Curr | 9.06 | 377.35 | 125.97 | -107.07 | 39.56 | 75.90 | | Book Value-Unit Curr | 87.77 | 2811.15 | 1738.45 | 1592.11 | 1687.40 | 1156.77 | | Book Value(Adj)-Unit Curr | 87.77 | 2811.15 | 1738.45 | 1592.11 | 1687.40 | 1156.77 |
|
|