Company Profile

WAA SOLAR LTD.

NSE : NABSE : 541445ISIN CODE : INE799N01012Industry : Power Generation/DistributionHouse : Private
BSE41.30-0.35 (-0.84 % )
PREV CLOSE (Rs.) 41.65
OPEN PRICE (Rs.) 41.50
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 3200
TODAY'S LOW / HIGH (Rs.)41.30 41.50
52 WK LOW / HIGH (Rs.) 8.38 57
NSE
This Company is not listed in NSE

Profit & Loss

(Rs in Million)
Particulars Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
INCOME :               
Operating Income 482.37 798.88 513.35 516.72 637.80
     Earning From Sale of Electrical Energy 300.68 484.00 481.52 487.58 450.40
     Less: Cash Discount NA NA NA NA NA
     Contracts Income NA NA NA NA NA
     Transmission EPC Business NA NA 31.84 28.99 NA
     Wheeling & Transmission Charges recoverable NA NA NA NA NA
     Other Operational Income 181.69 314.87 0.00 0.14 187.40
Less: Excise Duty NA NA NA NA NA
Operating Income (Net) 482.37 798.88 513.35 516.72 637.80
EXPENDITURE : NA NA NA NA NA
Increase/Decrease in Stock NA NA NA 0.30 0.90
Power Generation & Distribution Cost 7.30 NA 21.85 18.26 177.30
     Cost of power purchased NA NA 0.01 0.00 NA
     Cost of Fuel NA NA NA NA NA
     Power Project Expenses NA NA NA NA NA
     Wheeling & Transmission Charges Payable NA NA NA NA NA
     Other power & fuel 7.30 0.00 21.85 18.26 177.30
Employee Cost 17.40 27.64 15.93 13.57 6.60
     Salaries, Wages & Bonus 16.21 24.49 14.12 12.31 5.90
     Contributions to EPF & PensionFunds NA NA NA NA NA
     Workmen and Staff Welfare Expenses 1.20 3.16 1.81 1.26 0.60
     Other Employees Cost 0.00 0.00 0.00 0.00 0.00
Operating Expenses 29.60 80.45 10.54 6.22 15.00
     Cost of Elastimold , Store & Spares Consumed 0.28 0.39 1.05 0.17 0.40
     Processing Charges NA NA NA NA NA
     Sub Contract Charges NA NA NA NA NA
     Repairs and Maintenance 25.82 63.10 0.00 NA 0.10
     Other Operating Expenses 3.50 16.95 9.49 6.05 14.50
General and Administration Expenses 39.64 67.91 37.21 19.09 7.80
     Rent , Rates & Taxes 0.72 1.12 0.35 0.76 2.70
     Insurance 1.50 2.36 1.85 1.85 1.50
     Printing and stationery NA NA NA NA NA
     Professional and legal fees 21.35 37.44 1.74 2.68 1.70
     Other Administration 16.07 26.99 33.26 13.80 1.90
Selling and Distribution Expenses 3.68 5.51 6.26 7.21 1.90
     Freight outwards 0.10 0.05 0.30 0.12 NA
     Sales Commissions and Incentives NA NA NA NA NA
     Advertisement & Sales Promotion NA NA 0.40 1.36 NA
     Handling and Clearing Charges 0.00 0.00 0.00 0.00 0.00
     Other Selling Expenses 3.58 5.46 5.56 5.73 1.90
Miscellaneous Expenses 94.59 12.16 4.44 14.79 10.70
     Bad debts /advances written off NA NA NA NA NA
     Provision for doubtful debts NA NA NA NA NA
     Losson disposal of fixed assets(net) NA NA NA NA NA
     Losson foreign exchange fluctuations NA NA NA NA NA
     Losson sale of non-trade current investments 31.00 NA NA NA NA
     Other Miscellaneous Expenses 63.59 12.16 4.44 14.79 10.70
Less: Expenses Capitalised NA NA NA NA NA
Total Expenditure 192.23 193.68 96.22 79.45 220.10
Operating Profit (Excl OI) 290.15 605.20 417.13 437.27 417.70
Other Income 213.65 57.89 26.29 7.25 10.60
     Interest Received 35.91 36.30 6.42 3.36 3.10
     Dividend Received NA NA NA NA 0.20
     Profit on sale of Fixed Assets NA NA NA NA NA
     Profits on sale of Investments 94.27 20.17 NA NA NA
     Foreign Exchange Gains NA NA NA NA 2.40
     Others 83.47 1.40 19.71 3.76 2.10
Operating Profit 503.80 663.09 443.42 444.53 428.30
Interest 183.08 264.29 214.30 213.78 206.80
     InterestonDebenture / Bonds NA NA NA NA NA
     Intereston Term Loan 180.84 260.65 196.79 197.93 NA
     Intereston Fixed deposits NA NA NA NA NA
     Bank Charges etc 2.24 3.64 17.51 15.86 7.20
     Other Interest 0.00 0.00 0.00 0.00 199.50
PBDT 320.72 398.80 229.12 230.74 221.60
Depreciation 195.55 330.20 180.41 240.76 159.60
Profit Before Taxation & Exceptional Items 125.17 68.59 48.71 -10.01 62.00
Exceptional Income / Expenses NA NA NA NA NA
Profit Before Tax 125.17 68.59 48.71 -10.01 62.00
Provision for Tax 23.68 31.97 9.46 2.05 0.70
     Current Income Tax NA NA NA 0.42 0.70
     Deferred Tax NA NA 0.28 0.12 NA
     Other taxes 23.68 31.97 9.46 1.75 0.70
Profit After Tax 101.49 36.63 39.24 -12.06 61.20
Extra items NA NA NA NA NA
Minority Interest -1.29 3.94 -2.13 -1.19 -0.90
Share of Associate 11.02 1.27 NA NA NA
Other Consolidated Items NA NA NA NA NA
Consolidated Net Profit 111.22 41.84 37.12 -13.25 60.30
Adjustments to PAT NA NA 498.91 NA NA
Profit Balance B/F 438.20 413.79 -116.10 -102.84 274.50
Appropriations 549.41 455.63 419.94 -116.10 334.80
     General Reserves NA NA NA NA NA
     Proposed Equity Dividend NA NA NA NA NA
     Corporate dividend tax NA NA NA NA NA
     Other Appropriation 549.41 455.63 419.94 -116.10 334.80
Equity Dividend % NA NA NA NA NA
Earnings Per Share 17.00 6.00 8.00 -49.00 222.00
Adjusted EPS 8.00 3.00 4.00 -24.00 111.00