21/06/2006
Date :
Internal Rate of Return
Rs in one hundred thousands
Draft for HighTech Engineering Industries
81, Mittal Towar, Nariman Point, Mumbai
Year No ------------ >
2003-04
2004-05
2005-06
2006-07
2002-03
ACCOUNTING RATE OF RETURN
Net Profit After Tax
29.17
62.36
69.30
94.19
121.49
Accumulated PAT Till Year No 10
1153.83
1124.66
1062.29
993.00
898.81
Accounting Rate of Return (ARR)
51.90
53.05
51.79
46.76
39.58
NET PRESENT VALUE
Accumulated Cash Net Inflow
Till Year No 10 discounted @10%
393.59
421.65
459.24
472.72
478.63
NPV with discount @10%
171.26
186.08
202.87
169.32
100.20
Accumulated Cash Net Inflow
Till Year No 10 discounted @15%
263.82
295.47
336.44
362.06
383.24
NPV with discount @15%
41.48
59.89
80.06
58.65
4.82
Accumulated Cash Net Inflow
Till Year No 10 discounted @20%
179.87
210.21
249.76
280.46
309.78
NPV with discount @20%
-42.47
-25.37
-6.62
-22.94
-68.65
INTERNAL RATE OF RETRUN (IRR) %
18.27
19.45
21.28
19.80
16.42
Page No.
1
Internal Rate of Return
