| INCOME : | | | | | |
| Operating Income | 467330.00 | 457920.00 | 458430.00 | 456030.00 | 416220.00 |
| Earning From Sale of Electrical Energy | | | | | |
| Less: Cash Discount | | | | | |
| Contracts Income | | | | | |
| Transmission EPC Business | 419950.00 | 422990.00 | 428280.00 | 428410.00 | 395400.00 |
| Wheeling & Transmission Charges recoverable | | | | | |
| Other Operational Income | 47370.00 | 34940.00 | 30150.00 | 27630.00 | 20820.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 467330.00 | 457920.00 | 458430.00 | 456030.00 | 416220.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Power Generation & Distribution Cost | 3560.00 | 3410.00 | 3270.00 | 3130.00 | 2990.00 |
| Cost of power purchased | 3460.00 | 3320.00 | 3180.00 | 3020.00 | 2900.00 |
| Cost of Fuel | | | | | |
| Power Project Expenses | 40.00 | 40.00 | 40.00 | 60.00 | 50.00 |
| Wheeling & Transmission Charges Payable | | | | | |
| Other power & fuel | 60.00 | 50.00 | 50.00 | 50.00 | 40.00 |
| Employee Cost | 26690.00 | 26040.00 | 24340.00 | 25090.00 | 22440.00 |
| Salaries, Wages & Bonus | 20590.00 | 20340.00 | 19300.00 | 19430.00 | 17760.00 |
| Contributions to EPF & PensionFunds | 3050.00 | 2800.00 | 2400.00 | 3130.00 | 2270.00 |
| Workmen and Staff Welfare Expenses | 3090.00 | 3040.00 | 2760.00 | 2620.00 | 2510.00 |
| Other Employees Cost | -40.00 | -130.00 | -120.00 | -100.00 | -100.00 |
| Operating Expenses | 24310.00 | 17320.00 | 13890.00 | 12070.00 | 11790.00 |
| Cost of Elastimold , Store & Spares Consumed | 40.00 | 30.00 | 40.00 | 50.00 | 50.00 |
| Processing Charges | | | | | |
| Sub Contract Charges | | | | | |
| Repairs and Maintenance | 11310.00 | 10330.00 | 9280.00 | 8200.00 | 8300.00 |
| Other Operating Expenses | 12960.00 | 6960.00 | 4570.00 | 3820.00 | 3450.00 |
| General and Administration Expenses | 12710.00 | 11770.00 | 10640.00 | 9640.00 | 8380.00 |
| Rent , Rates & Taxes | 1230.00 | 1280.00 | 990.00 | 770.00 | 730.00 |
| Insurance | 1080.00 | 980.00 | 1460.00 | 1430.00 | 1380.00 |
| Printing and stationery | 100.00 | 70.00 | 80.00 | 70.00 | 60.00 |
| Professional and legal fees | 2390.00 | 2140.00 | 1430.00 | 1220.00 | 990.00 |
| Other Administration | 7920.00 | 7320.00 | 6690.00 | 6150.00 | 5230.00 |
| Selling and Distribution Expenses | 690.00 | 540.00 | 150.00 | 190.00 | 110.00 |
| Freight outwards | | | | | |
| Sales Commissions and Incentives | | | | | |
| Advertisement & Sales Promotion | 660.00 | 520.00 | 130.00 | 170.00 | 90.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 30.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Miscellaneous Expenses | 19590.00 | 8210.00 | 7110.00 | 10930.00 | 4790.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 60.00 | 160.00 | 550.00 | 50.00 | 40.00 |
| Losson disposal of fixed assets(net) | 130.00 | 80.00 | 200.00 | 280.00 | 280.00 |
| Losson foreign exchange fluctuations | 12050.00 | 1300.00 | 390.00 | 2930.00 | 70.00 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 7340.00 | 6670.00 | 5970.00 | 7670.00 | 4400.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 87540.00 | 67290.00 | 59410.00 | 61040.00 | 50500.00 |
| Operating Profit (Excl OI) | 379790.00 | 390630.00 | 399020.00 | 395000.00 | 365710.00 |
| Other Income | 9520.00 | 16690.00 | 10710.00 | 10030.00 | 10770.00 |
| Interest Received | 5660.00 | 7340.00 | 5550.00 | 3430.00 | 2800.00 |
| Dividend Received | 530.00 | 690.00 | 790.00 | 1120.00 | 1600.00 |
| Profit on sale of Fixed Assets | 240.00 | 60.00 | 0.00 | 60.00 | 0.00 |
| Profits on sale of Investments | | 2460.00 | | | |
| Foreign Exchange Gains | | | | | 0.00 |
| Others | 2550.00 | 3120.00 | 3230.00 | 5120.00 | 6240.00 |
| Operating Profit | 389310.00 | 407320.00 | 409730.00 | 405020.00 | 376480.00 |
| Interest | 84480.00 | 87000.00 | 87730.00 | 96340.00 | 80360.00 |
| InterestonDebenture / Bonds | 54640.00 | 49440.00 | 46000.00 | 51190.00 | 56200.00 |
| Intereston Term Loan | 20170.00 | 29950.00 | 37350.00 | 31450.00 | 20800.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 3160.00 | 3390.00 | 3670.00 | 3520.00 | 3330.00 |
| Other Interest | 6500.00 | 4210.00 | 710.00 | 10180.00 | 30.00 |
| PBDT | 304830.00 | 320320.00 | 322000.00 | 308690.00 | 296120.00 |
| Depreciation | 130300.00 | 129040.00 | 130950.00 | 133330.00 | 128720.00 |
| Profit Before Taxation & Exceptional Items | 174530.00 | 191280.00 | 191050.00 | 175350.00 | 167410.00 |
| Exceptional Income / Expenses | -27740.00 | 2760.00 | -5710.00 | 2490.00 | 27910.00 |
| Profit Before Tax | 145470.00 | 192940.00 | 185140.00 | 177020.00 | 196100.00 |
| Provision for Tax | -13810.00 | 37730.00 | 29410.00 | 22820.00 | 27860.00 |
| Current Income Tax | 31650.00 | 33620.00 | 33410.00 | 30180.00 | 33520.00 |
| Deferred Tax | -45810.00 | 4100.00 | -3970.00 | -6630.00 | -5280.00 |
| Other taxes | 350.00 | 0.00 | -20.00 | -740.00 | -380.00 |
| Profit After Tax | 159280.00 | 155210.00 | 155730.00 | 154200.00 | 168240.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 159280.00 | 155210.00 | 155730.00 | 154200.00 | 168240.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 24450.00 | 21530.00 | 40430.00 | 41070.00 | 36670.00 |
| Appropriations | 183730.00 | 176740.00 | 196170.00 | 195260.00 | 204910.00 |
| General Reserves | 60000.00 | 60000.00 | 60000.00 | 80000.00 | 70000.00 |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 123730.00 | 116740.00 | 136170.00 | 115260.00 | 134910.00 |
| Equity Dividend % | 90.00 | 90.00 | 113.00 | 148.00 | 148.00 |
| Earnings Per Share | 17.00 | 17.00 | 17.00 | 22.00 | 24.00 |
| Adjusted EPS | 17.00 | 17.00 | 17.00 | 17.00 | 18.00 |
