(Rs. In Crores) |
|
| | | | | | Operating Income | 494.80 | 397.52 | 266.73 | 182.23 | 121.21 | 83.76 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Operating Income | 494.80 | 397.52 | 266.73 | 182.23 | 121.21 | 83.76 | Other Income | 22.57 | 31.18 | 6.38 | 5.13 | 0.23 | 1.12 | Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Income | 517.37 | 428.70 | 273.11 | 187.36 | 121.44 | 84.88 | | | | | | | Cost of Traded Software Packages | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Operating Expenses | 307.24 | 245.90 | 160.82 | 100.21 | 64.06 | 42.94 | Employee Cost | 46.94 | 44.16 | 37.51 | 30.55 | 23.56 | 15.95 | Power & Fuel Cost | 0.02 | 0.00 | 0.01 | 0.06 | 0.06 | 0.06 | Selling & Administrative Expenses | 57.85 | 52.33 | 32.62 | 12.58 | 10.61 | 6.71 | Miscellaneous Expenses | 7.64 | 2.56 | 2.74 | 2.53 | -0.12 | 1.34 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 7.08 | 8.31 | 5.13 | 0.00 | Total Expenditure | 419.69 | 344.94 | 226.62 | 137.61 | 93.04 | 66.99 | Operating Profit | 97.68 | 83.76 | 46.50 | 49.75 | 28.41 | 17.89 | Interest | 0.20 | 0.65 | 0.36 | 0.31 | 0.45 | 1.08 | Gross Profit | 97.48 | 83.11 | 46.14 | 49.44 | 27.96 | 16.81 | Depreciation | 7.44 | 7.29 | 6.57 | 5.41 | 4.41 | 3.21 | Profit Before Tax | 90.04 | 75.82 | 39.57 | 44.03 | 23.55 | 13.60 | Tax | 23.75 | 17.97 | 9.15 | 11.26 | 6.10 | 4.62 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -0.59 | 1.30 | 2.19 | -0.12 | 0.77 | 0.15 | Reported Net Profit | 66.88 | 56.55 | 28.23 | 32.89 | 16.68 | 8.83 | Extraordinary Items | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | Adjusted Net Profit | 66.89 | 56.55 | 28.23 | 32.89 | 16.68 | 8.84 | Adjustment below Net Profit | -0.07 | 0.03 | -0.07 | 0.12 | -0.02 | -0.01 | P & L Balance brought forward | 139.71 | 83.14 | 54.98 | 21.98 | 5.06 | -3.76 | Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | -0.26 | 0.00 | P & L Balance carried down | 206.53 | 139.71 | 83.14 | 54.98 | 21.98 | 5.06 | 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 | 5.02 | 4.24 | 11.07 | 12.90 | 6.87 | 3.64 | Earnings Per Share(Adj)-Unit Curr | 5.02 | 4.24 | 2.21 | 2.58 | 6.87 | 3.64 | Book Value-Unit Curr | 68.87 | 63.32 | 75.77 | 64.73 | 19.05 | 12.42 | Book Value(Adj)-Unit Curr | 68.87 | 63.32 | 15.15 | 12.95 | 19.05 | 12.42 |
|
|