| INCOME : | | | | | |
| Operating Income | 22279.00 | 17505.00 | 13799.00 | 15231.00 | 16149.00 |
| Software Services & Operating Revenues | 22279.00 | 17505.00 | 13799.00 | 15231.00 | 16149.00 |
| 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) | 22279.00 | 17505.00 | 13799.00 | 15231.00 | 16149.00 |
| EXPENDITURE : | | | | | |
| Stock Adjustments | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 179.00 | 139.00 | 136.00 | 195.00 | 208.00 |
| Electricity & Power | 179.00 | 139.00 | 136.00 | 195.00 | 208.00 |
| 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 | 11964.00 | 8954.00 | 7235.00 | 7672.00 | 7557.00 |
| Salaries, Wages & Bonus | 10560.00 | 8012.00 | 6413.00 | 6633.00 | 6588.00 |
| Contributions to EPF & Pension Funds | 760.00 | 619.00 | 541.00 | 589.00 | 532.00 |
| Wheeling & Transmission Charges recoverable | 432.00 | 250.00 | 279.00 | 471.00 | 479.00 |
| Other Employees Cost | 212.00 | 73.00 | 2.00 | -21.00 | -42.00 |
| Cost of Software developments | 726.00 | 235.00 | 278.00 | 471.00 | 668.00 |
| Software Purchase | 148.00 | | 3.00 | 25.00 | 156.00 |
| Technical sub-contractors | 578.00 | 235.00 | 275.00 | 446.00 | 512.00 |
| Training Expenses | | | | | |
| Software License cost | | | | | |
| Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Expenses | 1655.00 | 1273.00 | 1090.00 | 1121.00 | 1071.00 |
| Repairs and Maintenance | 1389.00 | 1154.00 | 1053.00 | 1026.00 | 960.00 |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 266.00 | 119.00 | 37.00 | 95.00 | 111.00 |
| General and Administration Expenses | 2101.00 | 1404.00 | 1054.00 | 1711.00 | 1832.00 |
| Rates & Taxes | 40.00 | 18.00 | 24.00 | 26.00 | 39.00 |
| Insurance | 90.00 | 32.00 | 17.00 | 21.00 | 17.00 |
| Printing and stationery | 6.00 | 2.00 | 3.00 | 17.00 | 17.00 |
| Professional and legal fees | 1433.00 | 863.00 | 579.00 | 890.00 | 435.00 |
| Other Administration | 497.00 | 454.00 | 373.00 | 684.00 | 776.00 |
| Selling and Marketing Expenses | | | 18.00 | 32.00 | 43.00 |
| Advertisement & Sales Promotion | | | 18.00 | 32.00 | 43.00 |
| Commission, Brokerage & Discounts | | | | | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 553.00 | 396.00 | 563.00 | 815.00 | 639.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 164.00 | 26.00 | 39.00 | 418.00 | 52.00 |
| Losson disposal of fixed assets(net) | | 14.00 | 5.00 | | |
| Losson foreign exchange fluctuations | | 10.00 | | | 180.00 |
| Losson sale of non-trade current investments | 1.00 | | | | |
| Other Miscellaneous Expenses | 388.00 | 346.00 | 519.00 | 397.00 | 407.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 17178.00 | 12401.00 | 10374.00 | 12017.00 | 12018.00 |
| Operating Profit (Excl OI) | 5101.00 | 5104.00 | 3425.00 | 3214.00 | 4131.00 |
| Other Income | 823.00 | 2777.00 | 1203.00 | 1267.00 | 1801.00 |
| Interest Received | 334.00 | 539.00 | 544.00 | 495.00 | 564.00 |
| Dividend Received | 31.00 | 1711.00 | | 29.00 | 509.00 |
| Profit on sale of Fixed Assets | 14.00 | | | 3.00 | |
| Profits on sale of Investments | 7.00 | | | 2.00 | 1.00 |
| Provision Written Back | | | 7.00 | 4.00 | 41.00 |
| Foreign Exchange Gains | 223.00 | 388.00 | 38.00 | 645.00 | 92.00 |
| Others | 214.00 | 139.00 | 614.00 | 89.00 | 594.00 |
| Operating Profit | 5924.00 | 7881.00 | 4628.00 | 4481.00 | 5932.00 |
| Interest | 166.00 | 104.00 | 146.00 | 148.00 | 11.00 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 166.00 | 104.00 | 146.00 | 148.00 | 11.00 |
| PBDT | 5758.00 | 7777.00 | 4482.00 | 4333.00 | 5921.00 |
| Depreciation | 1135.00 | 967.00 | 962.00 | 990.00 | 509.00 |
| Profit Before Taxation & Exceptional Items | 4623.00 | 6810.00 | 3520.00 | 3343.00 | 5412.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 4623.00 | 6810.00 | 3520.00 | 3343.00 | 5412.00 |
| Provision for Tax | 1075.00 | 1119.00 | 739.00 | 863.00 | 1005.00 |
| Current Income Tax | 1099.00 | 1177.00 | 755.00 | 627.00 | 1179.00 |
| Deferred Tax | -24.00 | -43.00 | -7.00 | 61.00 | -72.00 |
| Other taxes | 0.00 | -15.00 | -9.00 | 175.00 | -102.00 |
| Profit After Tax | 3548.00 | 5691.00 | 2781.00 | 2480.00 | 4407.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 3548.00 | 5691.00 | 2781.00 | 2480.00 | 4407.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 18371.00 | 15734.00 | 13035.00 | 13797.00 | 10708.00 |
| Appropriations | 21919.00 | 21425.00 | 15816.00 | 16277.00 | 15115.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | 339.00 | 139.00 |
| Other Appropriation | 21919.00 | 21425.00 | 15816.00 | 15938.00 | 14976.00 |
| Equity Dividend % | 520.00 | 480.00 | 340.00 | 300.00 | 300.00 |
| Earnings Per Share | 32.00 | 52.00 | 25.00 | 23.00 | 40.00 |
| Adjusted EPS | 32.00 | 52.00 | 25.00 | 23.00 | 40.00 |