File size: 14,473 Bytes
6e5d26b
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

<!-- saved from url=(0064)file:///C:/Users/kkazemi/Desktop/output/18445494/18445494_1.html -->
<html><head><meta http-equiv="Content-Type" content="text/html; charset=UTF-8"></head><body><table border="1">
<tbody><tr><td>
<p></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Particulars</span></p></td><td colspan="3" style="vertical-align:bottom;">
<p><span class="font3">Quarter Ended</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">Year </span><span class="font3">Ended</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">Year </span><span class="font3">Ended</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p></p></td><td>
<p><span class="font2" style="font-weight:bold;">31103/2018</span></p></td><td>
<p><span class="font3">3111212017</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">31/03/2017</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">31/03/2018</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">31/03/2017</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p></p></td><td>
<p><span class="font2" style="font-weight:bold;">Unaudited</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">Unaudited</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">Unaudited</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">Audited</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">Audited</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">1</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">Income</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">a Revenue from operations</span></p></td><td>
<p><span class="font3">390095.15</span></p></td><td>
<p><span class="font3">373809.54</span></p></td><td>
<p><span class="font3">364287.25</span></p></td><td>
<p><span class="font3">1495965.89</span></p></td><td>
<p><span class="font3">1398694.17</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">b Other Income</span></p></td><td>
<p><span class="font3">3316.14</span></p></td><td>
<p><span class="font3">2948.45</span></p></td><td>
<p><span class="font3">1898.82</span></p></td><td>
<p><span class="font3">11324.73</span></p></td><td>
<p><span class="font3">9340.81</span></p></td></tr>
<tr><td>
<p></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Total </span><span class="font2" style="font-weight:bold;">Revenue</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">393411.29</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">376757.99</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">366186.07</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">1507290.62</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">1408034.98</span></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font2" style="font-weight:bold;">2</span></p></td><td>
<p><span class="font2" style="font-weight:bold;">Expenses</span></p>
<p><span class="font2" style="font-weight:bold;">a </span><span class="font3">Finance cost</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">284305.16</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">281481.36</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">256992.55</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">1112465.13</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">1023149.09</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">b Employee benefits expense</span></p></td><td>
<p><span class="font3">6310.31</span></p></td><td>
<p><span class="font3">4834.22</span></p></td><td>
<p><span class="font3">5683.18</span></p></td><td>
<p><span class="font3">21754.80</span></p></td><td>
<p><span class="font3">24580.31</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">c Depreciation and amo,1 isation expense</span></p></td><td>
<p><span class="font3">265.24</span></p></td><td>
<p><span class="font3">245.61</span></p></td><td>
<p><span class="font3">247.91</span></p></td><td>
<p><span class="font3">998.08</span></p></td><td>
<p><span class="font3">943.42</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">d Establishment and other expenses</span></p></td><td>
<p><span class="font3">15843.21</span></p></td><td>
<p><span class="font3">9693.27</span></p></td><td>
<p><span class="font3">13723.11</span></p></td><td>
<p><span class="font3">41998.22</span></p></td><td>
<p><span class="font3">35652.56</span></p></td></tr>
<tr><td>
<p></p></td><td>
<p><span class="font3">a Provisions / Wiite Offs (Net)</span></p></td><td>
<p><span class="font3">2813.28</span></p></td><td>
<p><span class="font3">4844.94</span></p></td><td>
<p><span class="font3">8929.45</span></p></td><td>
<p><span class="font3">23887.28</span></p></td><td>
<p><span class="font3">28132.24</span></p></td></tr>
<tr><td>
<p></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Total </span><span class="font2" style="font-weight:bold;">Expenses</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">309537.20</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">301099.40</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">285576.20</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">1201103.51</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">1112457.62</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">3</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Profit </span><span class="font2" style="font-weight:bold;">before exceptional and extraordinary </span><span class="font3">Items </span><span class="font2" style="font-weight:bold;">and tax (1-2)</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">83874.09</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">75658.59</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">80609.87</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">306187.11</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">295577.36</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">4</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Exceptional items</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">-</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">5</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Profit </span><span class="font2" style="font-weight:bold;">before extraordinary items and tax (34)</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">83874.09</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">75658.59</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">80609.87</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">306187.11</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">295577.36</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">6</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">Extraordinary Items</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">-</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">7</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">Profit </span><span class="font3">before </span><span class="font2" style="font-weight:bold;">tax (5-6)</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">83874.09</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">75658.59</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">80609.87</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">306187.11</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">295577.36</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">8</span></p></td><td>
<p><span class="font3">Tax expense</span></p></td><td>
<p><span class="font3">29941.36</span></p></td><td>
<p><span class="font3">26551.15</span></p></td><td>
<p><span class="font3">27691.20</span></p></td><td>
<p><span class="font3">107228.36</span></p></td><td>
<p><span class="font3">102472.35</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">9</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Net Profit for </span><span class="font2" style="font-weight:bold;">the period (7-8)</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">53932.73</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">49107.44</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">52918.67</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">198958.75</span></p></td><td style="vertical-align:bottom;">
<p><span class="font2" style="font-weight:bold;">193105.01</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">10</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Paid-up Equity Share Capital (face value, 2/-)</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10093.26</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10093.26</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10093.26</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10093.26</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10093.26</span></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font3">11</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">Reserves as at 31 st March</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">1258972.56</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">1097603.08</span></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font3">12</span></p></td><td>
<p><span class="font3">Earning Per Share (EPS) on (face value </span><span class="font2" style="font-weight:bold;font-style:italic;">of,</span><span class="font3"> 2/-)</span></p>
<p><span class="font3">Occalti emu UIIUt»U CI::tllllflY rtl .)lta:Ut:: \«J \Iflt: a'".) mi 4m ltd E III</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10.69'</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">9.73'</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">10.49 '</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">39.42</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">38.26</span></p></td></tr>
<tr><td style="vertical-align:bottom;">
<p><span class="font3">13</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Debenture Redemption Reserve</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font3">14</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Debt Equity Ratio [(Long Term Borrowings+ Short Term Borrowings* Current<br>Maturities of LonQ Term Borrowings)/ Shareholders' fundi</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">-</span></p></td><td>
<p></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">11.45</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">11.41</span></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font3">15</span></p></td><td style="vertical-align:bottom;">
<p><span class="font3">Debt Service Coverage Ratio [(Profit Before Tax* Interest and other Charges)/<br>(Interest and Other Charges* Principal ReoavmentYI</span></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">-</span></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">0.22</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">027</span></p></td></tr>
<tr><td style="vertical-align:middle;">
<p><span class="font3">16</span></p></td><td>
<p><span class="font3">Interest Service Coverage Ratio [ (Profit Before Tax* Interest and other<br>Charaesl 1 Interest and Other Charaes 1</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td style="vertical-align:middle;">
<p><span class="font3">128</span></p></td><td style="vertical-align:middle;">
<p><span class="font3">129</span></p></td></tr>
<tr><td>
<p><span class="font3">17</span></p></td><td>
<p><span class="font3">Net Warth</span></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p></p></td><td>
<p><span class="font3">1269072.20</span></p></td><td>
<p><span class="font3">1107702.71</span></p></td></tr>
</tbody></table></body></html>