FORM NL-20-RECEIPT AND PAYMENTS SCHEDULE |
|
|
Particulars |
|
31st March, 2010 |
31st March, 2009 |
31st March, 2008 |
31st March, 2007 |
31st March, 2006 |
31st March, 2005 |
A ) |
CASH FLOW FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net Profit before taxation as per Profit & Loss A/c |
|
1 29 02 020 |
1 81 15 885 |
1 06 72 959 |
1 78 94 585 |
44 29 444 |
80 00 809 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
Exchange -Loss/Gain charged |
|
23 91 734 |
- 19 53 562 |
7 42 782 |
- 4 23 602 |
2 82 059 |
- 2 16 540 |
|
Provision for diminution in value of investment |
|
1 30 283 |
97 725 |
65 731 |
1 79 333 |
37 377 |
1 22 845 |
|
Provision for doubtful loans, investments & Debts |
|
- 1 43 775 |
- 13 066 |
- 94 490 |
- 1 33 900 |
- 4 75 000 |
3 58 000 |
|
Amortisation of Premium on Investment |
|
2 54 403 |
2 96 921 |
3 38 864 |
3 49 585 |
3 40 022 |
3 33 816 |
|
Investment Reserve Transferred to Profit & Loss A/c |
|
0 |
0 |
0 |
0 |
- 5 845 |
0 |
|
Depreciation |
|
33 172 |
44 461 |
50 174 |
49 421 |
23 938 |
19 280 |
|
-Profit /Loss on sale of Assets |
|
- 106 |
- 366 |
- 231 |
- 283 |
- 298 |
- 56 |
|
Provision for Leave Encashment & Salary Arrears |
|
- 23 130 |
66 887 |
1 57 979 |
1 829 |
- 16 677 |
21 150 |
|
Sundry Balances Written off/ -back |
|
0 |
- 2 152 |
33 215 |
3 054 |
15 |
- 275 |
|
Operating Profit before working capital changes |
|
1 55 44 601 |
1 66 52 733 |
1 19 66 983 |
1 79 20 022 |
46 15 035 |
86 39 029 |
|
Changes in Unexpired Risk Reserves |
|
70 41 278 |
- 37 70 823 |
1 08 10 577 |
1 15 70 716 |
- 22 39 544 |
24 01 896 |
|
Changes in Provisions for Outstanding Claims |
|
75 87 756 |
99 54 177 |
33 53 141 |
- 37 11 462 |
2 18 86 430 |
84 36 721 |
|
Changes in Income accrued on Investments |
|
- 16 523 |
- 3 82 619 |
- 4 51 054 |
- 2 55 470 |
88 149 |
- 51 667 |
|
Changes in Balances with Insurance Companies |
|
- 66 91 774 |
- 75 38 998 |
- 3 84 186 |
- 22 26 721 |
- 22 36 248 |
14 51 152 |
|
Changes in Advance and Deposits |
|
- 24 13 631 |
- 16 69 687 |
- 10 43 869 |
- 43 34 524 |
- 13 02 552 |
- 23 01 452 |
|
Changes in other Current Liabilities |
|
23 75 940 |
31 82 485 |
28 26 576 |
20 99 804 |
15 24 621 |
21 19 419 |
|
Cash generated from operations |
|
2 34 27 647 |
1 64 27 268 |
2 70 78 168 |
2 10 62 365 |
2 23 35 891 |
2 06 95 098 |
|
Income Tax Paid (Net) |
|
- 37 18 258 |
- 24 17 015 |
- 42 39 604 |
- 6 11 579 |
- 17 48 430 |
- 74 50 672 |
|
Net Cash from Operating Activities |
|
1 97 09 389 |
1 40 10 253 |
2 28 38 564 |
2 04 50 786 |
2 05 87 461 |
1 32 44 426 |
|
|
|
|
|
|
|
|
|
B ) |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchase of Fixed Assets |
|
- 44 966 |
- 71 087 |
- 24 405 |
- 58 894 |
- 49 985 |
- 46 626 |
|
Proceeds from sale of Fixed Assets |
|
1 565 |
1 092 |
1 159 |
408 |
1 068 |
2 995 |
|
Foreign Currency Translation Reserve |
|
- 12 02 120 |
1 93 771 |
0 |
0 |
0 |
0 |
|
Changes in net Investments |
|
-1 63 97 978 |
- 77 22 319 |
-1 12 11 950 |
-2 05 62 276 |
-1 57 00 233 |
-1 56 25 126 |
|
Net Cash used in Investing Activities |
|
-1 76 43 499 |
- 75 98 543 |
-1 12 35 196 |
-2 06 20 762 |
-1 57 49 150 |
-1 56 68 757 |
|
|
|
|
|
|
|
|
|
C ) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Dividend Paid |
|
- 27 95 000 |
- 19 78 000 |
- 30 96 000 |
- 8 60 000 |
- 6 45 000 |
- 6 45 000 |
|
Dividend Tax Paid |
|
- 4 75 010 |
- 3 36 161 |
- 5 26 165 |
- 1 20 615 |
- 90 461 |
- 82 640 |
|
Net Cash from Financing Activities |
|
- 32 70 010 |
- 23 14 161 |
- 36 22 165 |
- 9 80 615 |
- 7 35 461 |
- 7 27 640 |
|
|
|
|
|
|
|
|
|
D) |
Effect of Foreign Exchange on Cash & Cash equivalents(Net) |
|
- 23 91 734 |
19 53 562 |
- 7 42 782 |
4 23 602 |
- 2 82 059 |
2 16 539 |
|
Net increase in Cash and Cash equivalents (A+B+C+D) |
|
- 35 95 854 |
60 51 111 |
72 38 421 |
- 7 26 989 |
38 20 791 |
- 29 35 432 |
|
Cash and Cash equivalents at beginning of period |
|
3 13 27 002 |
2 52 75 891 |
1 80 37 470 |
1 87 64 459 |
1 49 43 668 |
1 78 79 100 |
|
Cash and Cash equivalents at the end of period |
|
2 77 31 148 |
3 13 27 002 |
2 52 75 891 |
1 80 37 470 |
1 87 64 459 |
1 49 43 668 |