| INCOME : | | | | | |
| Operating Income | 281.50 | 176.60 | 163.60 | 189.20 | 205.60 |
| Earning From Sale of Electrical Energy | 281.50 | 176.60 | 163.60 | 189.20 | 205.60 |
| Less: Cash Discount | | | | | |
| Contracts Income | | | | | |
| Transmission EPC Business | | | | | |
| Wheeling & Transmission Charges recoverable | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 281.50 | 176.60 | 163.60 | 189.20 | 205.60 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | 10.50 | -11.40 | -17.40 | -0.70 | 1.30 |
| Power Generation & Distribution Cost | 67.40 | 65.50 | 41.60 | 55.10 | 56.50 |
| Cost of power purchased | 67.40 | 65.50 | 41.60 | 54.40 | 55.80 |
| Cost of Fuel | | | | | |
| Power Project Expenses | | | | | |
| Wheeling & Transmission Charges Payable | | | | | |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.70 | 0.70 |
| Employee Cost | 23.60 | 21.80 | 22.00 | 23.40 | 22.80 |
| Salaries, Wages & Bonus | 21.10 | 19.40 | 19.50 | 20.40 | 19.50 |
| Contributions to EPF & PensionFunds | 1.20 | 1.10 | 1.20 | 1.40 | 1.40 |
| Workmen and Staff Welfare Expenses | 1.30 | 1.20 | 1.40 | 1.60 | 1.90 |
| Other Employees Cost | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | | | 1.90 | 1.80 | 2.70 |
| Cost of Elastimold , Store & Spares Consumed | | | | | |
| Processing Charges | | | | | |
| Sub Contract Charges | | | | | |
| Repairs and Maintenance | | | 1.80 | 1.80 | 2.70 |
| Other Operating Expenses | 0.00 | 0.00 | 0.20 | 0.00 | 0.00 |
| General and Administration Expenses | 34.50 | 28.40 | 11.90 | 23.80 | 20.60 |
| Rent , Rates & Taxes | 17.60 | 8.50 | 3.90 | 5.80 | 3.10 |
| Insurance | | | | | |
| Printing and stationery | 0.50 | 0.30 | 0.00 | 0.30 | 0.40 |
| Professional and legal fees | 11.30 | 15.90 | 6.00 | 13.30 | 9.80 |
| Other Administration | 5.10 | 3.60 | 2.00 | 4.40 | 7.30 |
| Selling and Distribution Expenses | 0.40 | 0.30 | 7.10 | 0.40 | 0.60 |
| Freight outwards | | | | | |
| Sales Commissions and Incentives | | | | | |
| Advertisement & Sales Promotion | 0.40 | 0.30 | 0.60 | 0.40 | 0.60 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 6.50 | 0.00 | 0.00 |
| Miscellaneous Expenses | 5.30 | 6.90 | 0.70 | 2.20 | 39.70 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | 0.20 | | | |
| Losson foreign exchange fluctuations | | | | | 33.70 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 5.30 | 6.60 | 0.70 | 2.20 | 6.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 141.80 | 111.40 | 67.90 | 105.90 | 144.10 |
| Operating Profit (Excl OI) | 139.80 | 65.20 | 95.70 | 83.30 | 61.40 |
| Other Income | 9.00 | 24.40 | 20.60 | 6.80 | 5.70 |
| Interest Received | 3.90 | 0.60 | 2.10 | 2.80 | 3.90 |
| Dividend Received | | | | 0.00 | 0.00 |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Foreign Exchange Gains | | | | | |
| Others | 5.10 | 23.80 | 18.50 | 4.10 | 1.80 |
| Operating Profit | 148.80 | 89.60 | 116.30 | 90.10 | 67.20 |
| Interest | 22.00 | 18.90 | 20.50 | 52.90 | 70.00 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | | | 20.50 | 52.90 | 70.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 0.00 | 1.40 | 0.00 | 0.00 | 0.00 |
| Other Interest | 22.00 | 17.50 | 0.00 | 0.00 | 0.00 |
| PBDT | 126.80 | 70.70 | 95.80 | 37.20 | -2.90 |
| Depreciation | 69.90 | 69.20 | 93.20 | 93.10 | 93.20 |
| Profit Before Taxation & Exceptional Items | 56.90 | 1.50 | 2.60 | -55.90 | -96.00 |
| Exceptional Income / Expenses | -68.60 | | | 56.40 | |
| Profit Before Tax | -11.70 | 1.50 | 2.60 | 0.60 | -96.00 |
| Provision for Tax | 180.90 | 0.20 | 0.40 | 0.10 | 26.60 |
| Current Income Tax | | 0.20 | 0.40 | 0.10 | |
| Deferred Tax | 180.90 | | | | 26.60 |
| Other taxes | 180.90 | 0.20 | 0.40 | 0.10 | 26.60 |
| Profit After Tax | -192.70 | 1.20 | 2.20 | 0.50 | -122.60 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | -38.60 | 16.20 | | | |
| Consolidated Net Profit | -231.20 | 17.40 | 2.20 | 0.50 | -122.60 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | | | | | |
| Appropriations | -231.20 | 17.40 | 2.20 | 0.50 | -122.60 |
| Equity Dividend % | | | | | |
| Earnings Per Share | -2.00 | 0.00 | 0.00 | 0.00 | -1.00 |
| Adjusted EPS | -2.00 | 0.00 | 0.00 | 0.00 | -1.00 |