Offline
Jaiprakash Hydro-Power
BSE: 532627 | NSE: JPHYDRO | ISIN: INE351F01018 | Power - Generation/Distribution
 |
| Profit & Loss account | ------------------- in Rs. Cr. ------------------- |
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Income | ||||||||||
| Sales Turnover | 300.02 | 304.99 | 277.55 | 335.77 | 307.63 | |||||
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Net Sales | 300.02 | 304.99 | 277.55 | 335.77 | 307.63 | |||||
| Other Income | 1.30 | 1.83 | 2.41 | 27.44 | 41.68 | |||||
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Income | 301.32 | 306.82 | 279.96 | 363.21 | 349.31 | |||||
| Expenditure | ||||||||||
| Raw Materials | 0.20 | 2.11 | 2.16 | 2.40 | 3.19 | |||||
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 1.34 | |||||
| Employee Cost | 1.41 | 4.37 | 5.27 | 5.90 | 7.48 | |||||
| Other Manufacturing Expenses | 10.23 | 1.79 | 1.69 | 2.41 | 4.87 | |||||
| Selling and Admin Expenses | 13.93 | 12.12 | 13.38 | 14.46 | 13.51 | |||||
| Miscellaneous Expenses | 0.36 | 2.94 | 3.06 | 6.46 | 1.45 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 26.13 | 23.33 | 25.56 | 31.63 | 31.84 | |||||
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | 273.89 | 281.66 | 251.99 | 304.14 | 275.79 | |||||
| PBDIT | 275.19 | 283.49 | 254.40 | 331.58 | 317.47 | |||||
| Interest | 131.39 | 128.13 | 101.59 | 110.33 | 99.38 | |||||
| PBDT | 143.80 | 155.36 | 152.81 | 221.25 | 218.09 | |||||
| Depreciation | 71.26 | 83.56 | 43.95 | 45.62 | 45.88 | |||||
| Other Written Off | 9.65 | 16.31 | 22.39 | 0.00 | 0.00 | |||||
| Profit Before Tax | 62.89 | 55.49 | 86.47 | 175.63 | 172.21 | |||||
| Extra-ordinary items | 0.00 | -0.04 | 67.18 | 49.21 | 68.51 | |||||
| PBT (Post Extra-ord Items) | 62.89 | 55.45 | 153.65 | 224.84 | 240.72 | |||||
| Tax | 4.98 | 4.35 | 7.97 | 25.30 | 27.32 | |||||
| Reported Net Profit | 57.91 | 51.10 | 145.68 | 199.54 | 213.40 | |||||
| Total Value Addition | 25.93 | 21.22 | 23.40 | 29.23 | 28.65 | |||||
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Equity Dividend | 0.00 | 36.83 | 0.00 | 0.00 | 73.65 | |||||
| Corporate Dividend Tax | 0.00 | 5.16 | 0.00 | 0.00 | 12.52 | |||||
| Per share data (annualised) | ||||||||||
| Shares in issue (lakhs) | 4,910.01 | 4,910.01 | 4,910.01 | 4,910.01 | 4,910.01 | |||||
| Earning Per Share (Rs) | 1.18 | 1.04 | 2.97 | 4.06 | 4.35 | |||||
| Equity Dividend (%) | 0.00 | 7.50 | 0.00 | 0.00 | 15.00 | |||||
| Book Value (Rs) | 11.18 | 11.36 | 14.67 | 19.35 | 22.42 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||