| INCOME : | | | | | |
| Operating Income | 1301440.00 | 1170550.00 | 1099130.00 | 1014560.00 | 856510.00 |
| Software Services & Operating Revenues | 1301440.00 | 1170550.00 | 1099130.00 | 1014560.00 | 856510.00 |
| Job Work/ Contract Receipts | | | | | |
| Sale of Equipments & licenses | | | | | |
| Processing Charges / ServiceIncome | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 1301440.00 | 1170550.00 | 1099130.00 | 1014560.00 | 856510.00 |
| EXPENDITURE : | | | | | |
| Stock Adjustments | -1060.00 | 520.00 | 430.00 | -670.00 | -670.00 |
| Raw Material Consumed | 27150.00 | 19760.00 | 17540.00 | 20720.00 | 14730.00 |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | 27150.00 | 19760.00 | 17540.00 | 20720.00 | 14730.00 |
| Others raw material cost | 54300.00 | 39520.00 | 35080.00 | 41440.00 | 29460.00 |
| Power & Fuel Cost | 3550.00 | 3550.00 | 3600.00 | 3280.00 | 2910.00 |
| Electricity & Power | 3550.00 | 3550.00 | 3600.00 | 3280.00 | 2910.00 |
| 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 | 741430.00 | 667550.00 | 624800.00 | 552800.00 | 461300.00 |
| Salaries, Wages & Bonus | 647210.00 | 581780.00 | 546060.00 | 487170.00 | 404940.00 |
| Contributions to EPF & Pension Funds | 86540.00 | 80940.00 | 72880.00 | 60410.00 | 53820.00 |
| Wheeling & Transmission Charges recoverable | 2900.00 | 2650.00 | 2740.00 | 2140.00 | 1730.00 |
| Other Employees Cost | 4780.00 | 2180.00 | 3120.00 | 3080.00 | 810.00 |
| Cost of Software developments | 198360.00 | 164310.00 | 155780.00 | 159870.00 | 134310.00 |
| Software Purchase | | | | | |
| Technical sub-contractors | 184220.00 | 151620.00 | 145780.00 | 149500.00 | 125150.00 |
| Training Expenses | | | | | |
| Software License cost | 14140.00 | 12690.00 | 10000.00 | 10370.00 | 9160.00 |
| Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 13190.00 | 11140.00 | 10730.00 | 13160.00 | 11430.00 |
| Repairs and Maintenance | 8400.00 | 7640.00 | 7760.00 | 7640.00 | 6260.00 |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 4790.00 | 3500.00 | 2970.00 | 5520.00 | 5170.00 |
| General and Administration Expenses | 33650.00 | 32350.00 | 28580.00 | 26870.00 | 18660.00 |
| Rates & Taxes | 2220.00 | 1790.00 | 1670.00 | 2270.00 | 1270.00 |
| Insurance | 1060.00 | 1220.00 | 1170.00 | 1090.00 | 1090.00 |
| Printing and stationery | | | | | |
| Professional and legal fees | 7970.00 | 7050.00 | 6090.00 | 5370.00 | 5310.00 |
| Other Administration | 21300.00 | 21310.00 | 18970.00 | 17470.00 | 10290.00 |
| Selling and Marketing Expenses | | | | | |
| Advertisement & Sales Promotion | | | | | |
| Commission, Brokerage & Discounts | | | | | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 20100.00 | 16410.00 | 15880.00 | 12340.00 | 8670.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 1070.00 | 150.00 | 1170.00 | 250.00 | 210.00 |
| Losson disposal of fixed assets(net) | 40.00 | | 10.00 | 50.00 | 90.00 |
| Losson foreign exchange fluctuations | 2410.00 | | 20.00 | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 16580.00 | 16260.00 | 14680.00 | 12040.00 | 8370.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 1036370.00 | 915590.00 | 857340.00 | 788370.00 | 651340.00 |
| Operating Profit (Excl OI) | 265070.00 | 254960.00 | 241790.00 | 226190.00 | 205170.00 |
| Other Income | 17750.00 | 24930.00 | 15140.00 | 13670.00 | 10800.00 |
| Interest Received | 15420.00 | 15670.00 | 12730.00 | 7690.00 | 5840.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | 100.00 | 50.00 | 1670.00 | 240.00 |
| Profits on sale of Investments | 20.00 | | 20.00 | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | | 860.00 | | 910.00 | 3280.00 |
| Others | 2310.00 | 8300.00 | 2340.00 | 3400.00 | 1440.00 |
| Operating Profit | 282820.00 | 279890.00 | 256930.00 | 239860.00 | 215970.00 |
| Interest | 8690.00 | 6440.00 | 5530.00 | 3530.00 | 3190.00 |
| InterestonDebenture / Bonds | | | | | 590.00 |
| Intereston Term Loan | | | | | 110.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | 240.00 |
| Other Interest | 8690.00 | 6440.00 | 5530.00 | 3530.00 | 2250.00 |
| PBDT | 274130.00 | 273450.00 | 251400.00 | 236330.00 | 212780.00 |
| Depreciation | 43550.00 | 40840.00 | 41730.00 | 41450.00 | 43260.00 |
| Profit Before Taxation & Exceptional Items | 230580.00 | 232610.00 | 209670.00 | 194880.00 | 169520.00 |
| Exceptional Income / Expenses | -9560.00 | | | | |
| Profit Before Tax | 221020.00 | 232610.00 | 209670.00 | 194880.00 | 169510.00 |
| Provision for Tax | 54500.00 | 58620.00 | 52570.00 | 46430.00 | 34280.00 |
| Current Income Tax | 51050.00 | 51610.00 | 46260.00 | 46650.00 | 34420.00 |
| Deferred Tax | 3450.00 | 7010.00 | 6310.00 | -220.00 | -140.00 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 166520.00 | 173990.00 | 157100.00 | 148450.00 | 135230.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -100.00 | -90.00 | -80.00 | 60.00 | -240.00 |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 166420.00 | 173900.00 | 157020.00 | 148510.00 | 134990.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 567350.00 | 564320.00 | 561330.00 | 555870.00 | 547150.00 |
| Appropriations | 733770.00 | 738220.00 | 718350.00 | 704380.00 | 682140.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 733770.00 | 738220.00 | 718350.00 | 704380.00 | 682140.00 |
| Equity Dividend % | 2700.00 | 3000.00 | 2600.00 | 2400.00 | 2100.00 |
| Earnings Per Share | 61.00 | 64.00 | 58.00 | 55.00 | 50.00 |
| Adjusted EPS | 61.00 | 64.00 | 58.00 | 55.00 | 50.00 |
