You are on page 1of 81

A STUDY ON FINANCIAL ANALYSIS

OF
TRIVANDRUM INTERNATIONAL AIRPORT
ABSTRACT

The project titled “A study on financial analysis of Trivandrum International


Airport” has been undertaken at the Trivandrum International Airport over a
period of 4 months.

The primary objective of the study is to analyze and evaluate the various
financial statements of Trivandrum Airport.

Mainly secondary data obtained from financial statements, books of


accounts and journals have been used for the study.

Tools like ratio analysis, comparative income statement and DU PONT


control chart have been used for the study.

The data in the study is summarized by using tables and various charts.

1
ACKNOWLEDGEMENT

At the onset, I thank the almighty of blessing me and guiding me to


complete the project within the stipulated time.

I am extremely obliged to the Finance Department of TRIVANDRUM


INTERNATIONAL AIRPORT for sparing their valuable time and providing with
best facilities and the right atmosphere for the completion of the project.

I also take the opportunity to express my sincere thanks and gratitude to


the Principal Dr. P.S.S.SRINIVASAN, the Director Prof. K. PRABAKAR and the
faculty guide Dr.K.Balanaga Gurunathan of K.S.Rangasamy College of
Technology, Tiruchengode for their excellent encouragement and support
throughout the course of this project.

I take the opportunity to thank profusely Mr. Saji Sam Accounts Manager
Trivandrum International Airport, for his excellent guidance and needful
discussions without which this project would not have been successful.

Last but not least, a bouquet of love and gratitude to my parents for
showering me with the moral support and love when ever I needed. My sincere
thanks to my friends on whom I can turn on for anything and who had been a
pillar of strength and support throughout the completion of this work. I wish to
thank all others who had encouraged me directly or indirectly for the successful
completion of this project.

2
TABLE OF CONTENTS

Particulars Page No.


CHAPTER – 1
1.1 Introduction 1
1.2 Statement of the problem 3
1.3 Objectives of the study 4
1.4 Scope of the study 5
1.5 Limitations of the study 6
1.6 Chapterization of the study 7
CHAPTER – 2
2.1 Concepts of the study 8
2.2 Review of related literature 14
2.3 Industry profile 15
2.4 Company profile 21
CHARTER – 3
3.1 Research Methedology 24
3.2 Data collection details 24
3.3 Tools of the study 25
CHAPTER – 4
4.1 Analysis of the data 26
CHAPTER – 5
5.1 Findings of the study 59
5.2 Suggestions 60
5.3 Conclusion 61
APPENDICES
BIBLIOGRAPHY

3
LIST OF TABLES

4
PAGE
S.No TITLE
No
4.1 TABLE SHOWING FIXED ASSET 26
TURNOVER RATIO
4.2 TABLE SHOWING CURRENT RATIO 28
4.3 TABLE SHOWING REVENUE STAFF 30
COST RATIO
4.4 TABLE SHOWING OPERATING COST 32
RATIO
4.5 TABLE SHOWING REVENUE SECURITY 34
EXPENSES RATIO
4.6 TABLE SHOWING DEPRECIATION COST 36
RATIO
4.7 TABLE SHOWING ADMINISTRATIVE 38
COST RATIO
4.8 TABLE SHOWING NET PROFIT RATIO 40
4.9 TABLE SHOWING WORKING CAPITAL 42
TURNOVER RATIO
4.10 TABLE SHOWING DEBTORS TURNOVER 44
RATIO
4.11 TABLE SHOWING COMPARATIVE 46
INCOME AND EXPENDITURE
STATEMENT FOR THE YEAR 2002-03
AND 2003-04
4.12 TABLE SHOWING COMPARATIVE 48
INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2003-04

AND 2004-05
4.13 TABLE SHOWING COMPARATIVE 50
INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2004-05

AND 2005-06
4.14 TABLE SHOWING COMPARATIVE 52
INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2006-07


4.15 DU PONT CONTROL TABLE FOR THE 53
YEAR 2002-03
4.16 DU PONT CONTROL TABLE FOR THE 55
YEAR 2003-04 5
4.17 DU PONT CONTROL TABLE FOR THE 57
YEAR 2004-05
DU PONT CONTROL TABLE FOR THE YEAR 2006-07

LIST OF CHARTS

PAGE
S.No TITLE
No
4.1.1 CHART SHOWING FIXED ASSET TURNOVER 27
RATIO
4.2.2 CHART SHOWING CURRENT RATIO 29
4.3.3 CHART SHOWING REVENUE STAFF COST 31
RATIO
4.4.4 CHART SHOWING OPERATING COST RATIO 33
4.5.5 CHART SHOWING REVENUE SECURITY 35

6
EXPENSES RATIO
4.6.6 CHART SHOWING DEPRECIATION COST 37
RATIO
4.7.7 CHART SHOWING ADMINISTRATIVE COST 39
RATIO
4.8.8 CHART SHOWING NET PROFIT RATIO 41
4.9.9 CHART SHOWING WORKING CAPITAL 43
TURNOVER RATIO
4.10.10 CHART SHOWING DEBTORS TURNOVER 45
RATIO
4.15.11 DU PONT CONTROL CHART FOR THE YEAR 54
2002-03
4.16.12 DU PONT CONTROL CHART FOR THE YEAR 56
2003-04
4.17.13 DU PONT CONTROL CHART FOR THE YEAR 58
2004-05
4.18.14 DU PONT CONTROL CHART FOR THE YEAR 60
2005-06
4.19.15 DU PONT CONTROL CHART FOR THE YEAR 62
2006-07

7
INTRODUCTION

Financial statement is an organized collection of data according to logical


and consistent accounting procedures. Its purpose is to convey an understanding
of some financial aspects of a business firm. It may show a position at a moment
of time as in the case of a balance sheet, or may reveal a series of activities over
a given period of time, as in the case of an income statement.

Thus the term ‘financial statements’ generally refer to two basic


statements:

1. The income statement, and

2. Balance sheet

Of course, a business may also prepare

3. A statement of retained earnings

8
4. A statement of changes in financial position

Statement of
retained Financial
earnings Statements

Statement of
Income changes in Balance
Statement financial sheet
position

Financial analysis is the process of identifying the financial strengths and


weaknesses of the firm by properly establishing relationships between the items
of the balance sheet and the profit and loss account. Financial analysis can be
undertaken by management of the firm, or by parties outside the firm, viz.
owners, creditors, investors and others. The nature of analysis will differ
depending on the purpose of the analyst.

1. Trade creditors are interested in the firm’s ability to meet their


claims over a short period of time. Their analysis will, therefore, confine
to the evaluation of the firm’s liquidity position.

9
2. Suppliers of long-time debt, on the other hand, are concerned
with the firm’s long-term solvency and survival. They analyze the firm’s
profitability over time, its ability to generate cash to be able to pay
interest and repay principal and the relationship between various
sources of funds.

3. Investors, who have invested their money in the firm’s shares, are
most concerned about the firm’s earnings. They restore more
confidence in those firms that show steady growth in earnings.

4. Management of the firm would be interested in every aspect of the


financial analysis. It is their overall responsibility to see that the
resources of the firm are used most effectively and efficiently, and that
the firm’s financial condition is sound.

STATEMENT OF THE PROBLEM

In the present scenario of ‘modern techniques’ in compilation of various


financial statements, new systems and trends are being adopted by several
companies to present their financial status and results before the share-holders
year after year.

As a finance student it always helps to practically study and analyze the


financial statements of a company to have a thorough understanding as to how
such accounting statements are derived out of the various books of accounts
maintained by the company. It is also important to study the necessity of various

10
management information reports prepared by the company in addition to the
usual reports like trial balance, balance sheet etc. and the role played by such
statements in future economic planning of the company.

In this context it is felt appropriate to know as to how an upcoming aviation


industry like Airports Authority of India is preparing their financial statements with
a particular reference to Trivandrum Airport and analyze the same with several
accounting tools like percentage analysis, ratio analysis.

The financial statement analysis includes ratio analysis, comparative


statements, common size statements, cash flow, fund flow etc.

OBJECTIVES OF THE STUDY

The objective of the report is to study the various financial statements of


the AAI and to have a clear idea about the various financial strengths and
weaknesses of the organization.

1. To study and analyze the various sources of its Cash Inflows of


Trivandrum Airport

2. To study and analyze the Cash Inflows of Trivandrum Airport

11
3. To make a comparative analysis of income and expenditure of
Trivandrum Airport for the financial year starting from 2002-03 to 2006-
07

4. To study and evaluate the various financial statements of Trivandrum


Airport and finding the different ratio analysis

5. To Analyze the ratio analysis and interpretation of the same to find out
the company’s long term solvency

6. To make suggestion for further improvements based on the above


analysis

SCOPE OF THE STUDY

The recent spurt in the aviation industry, through out the world has
brought un-imaginable economic growth and India is one of the leading
developing countries to share such growth. As such the Civil Aviation Industry is
presently a happening industry in the country in view of its all-round financial
growth and Airports Authority of India, which is one of the premiere organizations
in Civil Aviation, is felt to be apt for this project work and as sample case study
Trivandrum International Airport has been selected.

12
It is necessary for a student of Master in Finance to understand the
financial position of an organization like Trivandrum Airport, to know its various
sources of income, to know how the money is spent, how its trial balances and
other relevant financial statements are compiled, how the surplus/deficit is
worked out before the statements are forwarded to its Corporate office in New
Delhi and such study helps to compare theory with practical one

LIMITATIONS

Trivandrum International Airport is one of the many airport units of Airports


Authority of India. As such most of the Financial Statements are not compiled at
local level. For example the Balance Sheet of AAI is compiled only at their
Corporate Head quarters by consolidating the data in respect of all the airports in
India. Only the Trial Balance is prepared at Trivandrum. The analysis was made
only on the basis of statements available at local level.

13
The time constraint was yet another limitation to study all the financial
aspects of the Trivandrum airport and also since airport functions from both
Domestic and International terminals, high level of security measures are
adopted for the entry to some areas of the airport.

CONCEPTS OF THE STUDY

Financial statement analysis

The term ‘Financial Statement Analysis” has the following detailed


explanation:-

Financial statement analysis is the process of examining relationships


among financial statement elements and making comparisons with relevant

14
information. It is a valuable tool used by investors and creditors, financial
analysts, and others in their decision-making processes related to stocks, bonds,
and other financial instruments. The goal in analyzing financial statements is to
assess past performance and current financial position and to make predictions
about the future performance of a company. Investors who buy stock are
primarily interested in a company's profitability and their prospects for earning a
return on their investment by receiving dividends and/or increasing the market
value of their stock holdings. Creditors and investors who buy debt securities,
such as bonds, are more interested in liquidity and solvency: the company's
short-and long-run ability to pay its debts. Financial analysts, who frequently
specialize in following certain industries, routinely assess the profitability,
liquidity, and solvency of companies in order to make recommendations about
the purchase or sale of securities, such as stocks and bonds.

Analysts can obtain useful information by comparing a company's most


recent financial statements with its results in previous years and with the results
of other companies in the same industry. Three primary types of financial
statement analysis are there. They are commonly known as horizontal analysis,
vertical analysis, and ratio analysis.

They are method used by interested parties such as investors, creditors,


and management to evaluate the past, current, and projected conditions and
performance of the firm. Ratio analysis is the most common form of financial
analysis. It provides relative measures of the firm's conditions and performance.

Horizontal Analysis and Vertical Analysis are also popular forms.


Horizontal analysis is used to evaluate the trend in the accounts over the years,
while vertical analysis, also called a Common Size Financial Statement discloses
the internal structure of the firm. It indicates the existing relationship between
sales and each income statement account. It shows the mix of assets that

15
produce income and the mix of the sources of capital, whether by current or long-
term debt or by equity funding

After completing the financial statement analysis, the firm's financial


analyst will consult with management to discuss plans and prospects, any
problem areas identified in the analysis, and possible solutions.

In this project work, the relevance of Financial Statement Analysis in


respect of Trivandrum Airport are proposed to be analyzed with the available
data and information about the income and expenditure of Trivandrum Airport so
that the various Ratio Analysis can be arrived at.

The following is the flow chart of various Ratio Analysis being worked-out
at Trivandrum Airport, to find out the company’s performances during every
financial year.

16
CLASSIFICATION OF RATIOS USED BY TRIVANDRUM AIRPORT

FLOW CHART OF RATIOS

LIQUIDITY RATIOS

ACTIVITY RATIOS

PROFITABILITY RATIOS

I. Out of the Liquidity Ratios Category, Trivandrum Airport uses the


following specific ratios

LIQUIDITY RATIOS

CURRENT RATIO

II. Out of the Activity Ratios Category, Trivandrum Airport uses the
following specific ratios

ACTIVITY RATIOS

FIXED ASSET TURNOVER RATIO

WORKING CAPITAL TURNOVER RATIO

SUNDRY DEBTORS TURNOVER RATIO

III. Out of the Profitability Ratios Category, Trivandrum Airport uses the
following specific ratios

PROFITABILITY RATIOS

17
NET PROFIT/LOSS RATIO

STAFF COST RATIO

OPERATING COST RATIO

ADMINSITRATIVE EXPENSES RATIO

SECURITY EXPENSES RATIO

DEPRECIATION COST RATIO

RATIO ANALYSIS

The importance of ratio analysis has widely recognized on account of its


usefulness in different ways. Ratios convey the inter relationship between
different accounting items. Hence they are more helpful than absolute figures
shown in the financial statements. The absolute figures, shown in the financial
statements are neither significant nor able to be compared. In fact they are
dump. But ratios have power to speak.

The following are the importance of Ratio Analysis :-

 It helps to measure the General Efficiency of the Organisation

 It guides the top management in forecasting and planning

18
 It indicates the Financial Solvency of the Company

 It facilitates the Finance/Marketing managers in decision making

 It helps to take corrective action

 It aids in making the intra-firm comparisons

 It plays the role of good communicator

 Ratios are very useful in cost control

COMPARATIVE STATEMENTS

Comparative statements are statements of financial position at different


periods of time. The element of financial position is shown in a comparative form
so as to give an idea of financial position at two or more periods. Comparative
statement is an important device of horizontal financial analysis. It can be
prepared for both types of financial statements – Profit and Loss Account and
Revenue and Expenditure Account.

DU PONT CONTROL CHART

Return on investment (ROI) represents the earning power of the company.


ROI depends on two ratios:

1. Net profit ratio

2. Capital turnover ratio

A change in any of these ratios will change the firm’s earning power.
These two ratios are affected by many factors. A change in any of these factors

19
will change these ratios also. The various factors affecting the ROI can be put
through a chart given below.

Return on
Investment
(ROI)

Capital Net Profit


Turnover Ratio

Capital Sales Sales Net


Employed Profit

Fixed Working Expenses Sale


Asset Capital

Administration, Cost of
Current Current Selling and Goods
Assets liabilities Distribution Sold
expenses

20
REVIEW OF RELATED LITERATURE

GEENA.I of All Saints College Trivandrum has done her project in


Trivandrum International Airport on the topic “ Financial Performance of
Trivandrum Airport”

In that she has stated that Trivandrum Airport has been running in a loss
for the years starting from 2001-02 to 2005-06. The profit can be further
increased by focusing more on increasing the revenue and also reducing the
expenditure at the same time.

21
INDUSTRY PROFILE

AIRPORTS AUTHORITY OF INDIA

The beginning:

The International Airports Authority of India (IAAI) an Autonomous body


under ministry of civil aviation was formed in 1972 with the aim to develop and
manage the four International Airports situated in Bombay (now Mumbai) New
Delhi, Calcutta (now Kolkata) and Madras (now Chennai) IAAI lived up to its
expectation and remarkable improvement was visible at these Airports.

In 1986 The Ministry of Civil Aviation created another Autonomous body


called National Airports Authority of India (NAA) for the development and
management of Domestic Airports including Civil Enclaves (small passenger
terminals) at defense Airports. This body was also responsible for air traffic,
services and the related communications, navigation and surveillance facilities in
the country. In 1991, Trivandrum airport was also designated as International
Airport under IAAI.

In 1995, with a view to ensure better co-ordination and optimum use of


recourses, both IAAI and NAA were merged. The unified body called the Airports
Authority of India (AAI).

PROFILE:

Airports Authority of India its ever growing spectrum of operations


provides Air Navigator Services over 2.8 million square nautical miles of
airspace, reaching far beyond the continental airspace.

AAI manages 126 Airports, which include 11 international airports 89


domestic airports and civil enclaves at defense airfields. AAI also provides Air
traffic management services over entire Indian air space and adjoining oceanic

22
areas with ground installations at all airports and 25 other locations to ensure
safety of aircraft operations. It also facilitates passenger services at 28 defense
aerodromes. Last year the authority successfully ensured safe and orderly
movement of 4.9lac aircraft, 42 million passengers and 8.4 lac tonnes of cargo at
Indian Airports.

All major air- routes over Indian landmass are Radar covered (24 Radar
installations at 11 locations) along with VOR/DVOR coverage (72 installations)
co-located with Distance Measuring Equipment(71 installations) 39 runways
provided with ILS installations with Night Landing Facilities at 36 Airports and
Automatic message switching system at 15 Airports.

AAI’s successful implementation of Automatic Dependence Surveillance


system, using indigenous technology, at Kolkata and Chennai air traffic control
centres, gave India the distinction of being the first country to use this advanced
technology in the South East Asian region enabling effective Air Traffic Control
over oceanic areas using satellite mode of communication. Use of remote
controlled VHF coverage, along with satellite communication links, has given
added strength to AAI’s Air Traffic Management system. Linking of 80 locations
by V-Sat installations during 2005 shall vastly enhance Air Traffic Management
and in turn safety of aircraft operations besides enabling administrative and
operational control over AAI’s extensive Airport network. More than 2 lac over
flying flights, using Indian Airspace were immaculately handled by ADI in the
same year.

Extending beyond it’s inundating to function on business principles; AAI


proudly asserts its social obligation of a corporate citizen, entrusted to import
infrastructural facilities and services to bolster civil aviation in the country.
Development of Airports in the NE and the inaccessible region has always been
a priority over commercial considerations. The Authority has invested profoundly

23
in all Airports across the country to realize the latent potential of these regions
and to integrate them with respect to the country.

MODEL AIRPORT

AAI has identified 12 important domestic Airports which are developed as


model airport based on the traffic potential, important of the city tourist potential
and coverage of the entire region in the country.

The runway at the airport is designed to cater for A-320 operations with
standard approach and landing aids, modern communication and navigational
facilities. The terminal building offer excellent facilitation keeping in the view the
ecology and the local environment. The model Airports are Jaipur, Lucknow,
Nagpur, Vadodara, Calicut, Coimbaore, Patna, Bhubaneshwar, Guwahati,
Hyderabad and Imphal. Apart from this, AAI is developing some of the cardinal
Airports which operate tourist traffic. These include Goa, Bangalore, Varanasi
and Agra.

CUSTOMER SATISFACTION AND SAFETY

Customer satisfaction and safety are the core priorities of AAI. In its
endeavor to provide world class passenger amenities and services, the authority
is developing more international Airports in the country and improving facilities in
Domestic Airports.

MODERNISATION

Developing world class Air Navigational infrastructure to effectively


manage Air Traffic is an identified trust area. As part of this drive the authority is
in the process of implementing a VSAT based satellite communication Network
to connect 80 airports in the country to support all operational communication in
the present as well as CNS/ATM environment.

24
Satellite Navigational has also been one of the initiatives for enhancing the
accuracy and reliability of GPS signal which could be gainfully used by other
transport sectors like road transport, railway, forestry, resources exploration,
environmental management etc.

A phased induction of ATC automation systems and also induction of new


facilities to improve standards of safety at Airports and in the Air are in progress.

IT IMPLEMENTATION

Information technology holds the key to operational and managerial


efficiency, transparency and employee productivity. AAI website with domain
name WWW.airportindia.org.in or www.aai.aero is a popular Website giving a
host of information.

OFFICIAL LANGUAGE

Progressive use of Hindi for effective implementation of official language


Act and Rules is constantly encouraged. AAI has bagged a number of prizes for
successful implementation of Rashtra Bhasha.

25
26
COMPANY PROFILE

TRIVANDRUM INTERNATIONAL AIRPORT

Apart from being the Capital city of the State of Kerala,


Thiruvananthapuram (named after the Deity of Thiru Anantha Padmnabhan in
the city) has much historical, geographical and cultural significance, which makes
the city very special in the state as compared to other cities in the state. Though
not so bigger as compared to the city of Cochin in terms of area and population,
the fact of being the Capital city of the erstwhile State of Travancore proved to be
very vital in making the city as Capital State of Kerala on its formation on the 1st
November, 1956.

Originally the people of Kerala, who are said to be having the best
emigrational qualities in the country, were mostly travelling across the seas to the
countries like Sri Lanka, Malaysia, Indonesia and other South-East Asia nations
either through Cochin Port or through Vizhinjam Port, when the air-travel was not
so popular and affordable (one has to go all the way to Madras to catch a flight).
But the rulers of Travancore state with their foresight about the people’s
requirements, seriously thought about the need for building an airport at
Trivandrum, the first in the state. Thus happened the Trivandrum Airport in the
1930s.

Trivandrum airport has a long history of almost 7 decades. The modern


flight services to Trivandrum Airport have commenced on the 29th October,
1935, with the introduction of new passenger air service between Trivandrum
and Bombay. An extract from the pages of the book on the History of Kerala
depicts the photograph of the original Aerodrome of Trivandrum along with the
news item about the first commercial flight to Trivandrum Airport (Annexure-I).
The land required for the construction of runway for landing and take-off of the
aircrafts, was donated by the then Maharajah of Travancore Shri Godha Varma

27
at free of cost.

The Management of the airport has changed many hands over the years
from Civil Aviation Department to National Airports Authority of India to
International Airports Authority of India and finally to the present organisation
“Airports Authority of India – International Airports Division”.

It is one of the five International Airports in India. The Trivandrum Airport


was started after independence. It was built in 1985. The Trivandrum Airport is
situated at a place called ‘Thope’ in the capital city of Kerala -Trivandrum Late
Mr.Rajiv Gandhi, Prime Minster of India, inaugurated the Trivandrum Terminal
building on 5th September 1985.This Airport has been declared as Trivandrum
International Airport with affect from January 1st, 1991 by Sri Harmohan Dhawan,
the then Union minister of Civil Aviation at a function presided over by the Sri
E.K.Nayanar the then Chief Minister of Kerala. The Airport is operated by the
Airport Authority of India.

The Trivandrum Airport is presently handling nearly one million


passengers in international and domestic sectors per annum. The average
annual growth of passenger over nine years period has been about 6 per cent.

The following are the airlines operating from this airport:-

 Air India

 Indian Airlines

 Gulf Air

 Srilankan Airlines

 Oman Air

28
 Qatar Airways

 Kuwait Airways

 Jet Airways

 Silk Air

In addition to the above airlines, some chartered aircraft operated by


private foreign airlines M/S. Monarch Air and M/S. Pulkovo Air are also plying at
Trivandrum during the tourist season on weekly basis.The following are the
various destinations from Trivandrum Airport.

INTERNATIONAL DESTINATIONS

Dubai, Doha, Bahrain, Sharjah, Abu Dubai, Riyadh, Colombo, Singapore,


Male, Kuwait, Muscat and some other indirect destination for European and
North American cities like London, Paris, Frankfurt, New York, New Jersey, Los
Angels etc. through connecting flights

DOMESTIC DESTINATIONS

Mumbai, Chennai, Trichy, Bangalore ,Cochin, Delhi.

29
FACTS AND FIGURES OF TRIVANDRUM INTERNATIONAL

AIRPORT

SL
PARTICULARS SPECIFICATION
NO.

1 LAND AREA 583 ACRES

2 RUNWAY LENGTH 3398 MTRS

3 TERMINAL BUILDING TWO(FULLY


AIRCONDITIONED)

4 PLINTH AREA-DOMESTIC 5358 SQ.M.

5 PLINTH AREA-INTERNATIONAL 11271SQ.M.

6 TAXIWAY 05

7 PARKING BAYS 08

8 CHECKING COUNTERS-DOMESTIC 07

9 CHECKINGCOUNTERS-INTERNATIONAL 17

10 IMMIGRATION COUNTERS 20

11 CUSTOMS COUNTERS 15

12 SECURITY COUNTERS 07

13 BIGGEST AIRCRAFT THAT CAN LAND BOEING-747(JUMBO JET)

14 SURVEILLANCE AIDS AVAILABLE ARSR+MSSR (120.9MHZ.


ASR+MSSR 119.6MHZ)

15 NAVIGATIONAL AIDS AVAILABLE DVOR(115.1MHZ)


DME(1185MHZ)
NDB(229KHZ)

30
RESEARCH METHODOLOGY

Data Collection

Since the project is aimed at compiling the analysis of various financial


statements of Trivandrum Airport the same have to be derived mainly from the
Secondary data available in the Trial Balances/Balance Sheets/Annual Reports
of the company. However, Primary Data has also been employed in collecting
the Operations and Functions of Airport, which are not readily available on
record.

Primary Data:

The modus operandi includes discussions with:-

• Managers and Finance Executives

• Non-executives in the departments

Who have guided me in understanding the financial activities of the


airport, the sources of cash inflows/outflows etc.

Secondary Data:

Secondary data collected from Trivandrum Airport’s Trial


Balances/Balance Sheets/Annual Reports for the period from 2002-03 to 2006-
07, budget and by referring to Traffic magazines of AAI, various
booklets/presentations etc. Some of the information has also been gathered from
the Airports Authority of India’s official websites .

31
TOOLS OR TECHNIQUES:

All data collected were summarily tabulated and presented so as to


facilitate proper understanding and comparison. Percentages have been used to
show the relative significance of each variable. Bar Diagrams and Line Diagrams
have been used to pectoris.

• Ratio analysis

• Comparative income and expenditure statement.

PERIOD OF THE STUDY:

The accounting year of the company commences from 1st April and closes
by 31st March of the next year. The duration of the study is for five years from
2002-03 to 2006-07

32
ANALYSIS AND INTERPRETATION.

RATIO ANALYSIS

TABLE NO – 4.1

TABLE SHOWING FIXED ASSET TURNOVER RATIO.

FINANCIAL TOTAL
FIXED ASSETS RATIO
YEAR REVENUE
2002-03 2,361.36 5,277.11 0.45
2003-04 2,671.43 5,116.69 0.52
2004-05 2,357.95 7,059.45 0.33
2005-06 3,584.98 7,200.17 0.50
2006-07 4406.75 7170.81 0.61

INTERPRETATION

Highest ratio -- 3.01 during the year 2004-05.

Lowest ratio -- 0.61 during the year 2006-07.

The fixed asset turn-over ratio generally indicates the

performances of fixed assets in generating the levels of revenue.

The more generation of revenue, the better performances of fixed

assets. From 2002-03 onwards there is an increasing trend of the

performances till 2003-04 and it peaked in 2006-07.

33
CHART NO – 4.1.1

CHART SHOWING FIXED ASSET TURNOVER


RATIO

0.7 0.61

0.6 0.52
0.5
0.45
0.5

0.33
0.4
Ratio
0.3 RATIO

0.2

0.1

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

34
TABLE NO – 4.2

TABLE SHOWING CURRENT RATIO.

FINANCIAL CURRENT CURRENT


RATIO
YEAR ASSET LIABILITIES
2002-03 1,731.34 1,147.26 1.51
2003-04 1,843.16 1,097.24 1.68
2004-05 2,176.26 722.18 3.01
2005-06 2,157.32 831.57 2.59
2006-07 5410.38 868.01 6.23

INTERPRETATION

Highest ratio -- 6.23 during the year 2006-07.

Lowest ratio -- 1.51 during the year 2002-03.

The above table reveals that the current ratio of Trivandrum

airport is on an increasing trend from 1.51 in the year 2002-03 to

3.01 in the year 2004-05.

35
36
CHART NO – 4.2.2

CHART SHOWING CURRENT RATIO

7 6.23

4 3.01
Ratio 2.59
RATIO
3
1.68
1.51
2

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

37
TABLE NO – 4.3

TABLE SHOWING REVENUE STAFF COST RATIO

FINANCIAL TOTAL
STAFF COST RATIO
YEAR REVENUE

2002-03 1,383.60 2,361.36 0.59

2003-04 1,351.40 2,671.43 0.51

2004-05 1,508.96 2,357.95 0.64

2005-06 1,678.96 3,584.98 0.47

2006-07 1711.50 4406.75 0.39

INTERPRETATION

Highest ratio -- 0.64 during the year 2004-05.

Lowest ratio -- 0.39 during the year 2006-07.

The revenue staff cost ratio generally indicates the level of

staff cost in generating the levels of revenue. The less the staff cost

in generating more revenue is good for the company. The

Trivandrum airport has shown a tremendous performance by

38
reducing the ratio to 0.39. The ideal ratio for any company should be

around 0.4.

CHART NO – 4.3.3

CHART SHOWING REVENUE STAFF COST


RATIO

0.64
0.7 0.59

0.6 0.51
0.47
0.5 0.39

0.4
Ratio
0.3 RATIO

0.2

0.1

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

39
TABLE NO – 4.4

TABLE SHOWING OPERATING COST RATIO

FINANCIAL OPERATING TOTAL


RATIO
YEAR COST REVENUE

2002-03 482.92 2,361.36 0.20

2003-04 567.93 2,671.43 0.21

2004-05 832.29 2,357.95 0.35

2005-06 681.00 3,584.98 0.19

2006-07 896 4406.75 0.20

INTERPRETATION

Highest ratio -- 0.35 during the year 2004-05.

Lowest ratio -- 0.19 during the year 2005-06.

40
The operating cost ratio generally indicates the level of

operating cost in generating the levels of revenue. The less the

operating cost in generating more revenue is good for the company.

In 2004-05 the trivandrum airports operating cost has jumped to 0.35

which is considered to be very high compared to the revenue. It has

bettered its performance by reducing it to 0.19 in the year 2005-06.

Which is an all time low ratio and indicates the best performance so

far.

CHART NO – 4.4.4

41
CHART SHOWING OPERATING COST RATIO

0.35

0.35

0.3

0.25 0.21
0.2 0.2
0.19
0.2
Ratio
0.15 RATIO

0.1

0.05

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

TABLE NO – 4.5

TABLE SHOWING REVENUE SECURITY EXPENSES RATIO

42
SECURITY TOTAL
FINANCIAL YEAR RATIO
EXPENSES REVENUE

2002-03 184.39 2,361.36 0.08

2003-04 273.89 2,671.43 0.10

2004-05 284.64 2,357.95 0.12

2005-06 316.80 3,584.98 0.09

2006-07 330.00 4406.75 0.07

INTERPRETATION

Highest ratio -- 0.12 during the year 2004-05.

Lowest ratio -- 0.07 during the year 2006-07.

This ratio shows an increase from the year 2002-03 to 2004-

05. The ratio earned in the year 2004-05 is the highest mainly

because the revenue earned during that year is comparatively very

less. The lower the ratio the better the performance.

CHART NO – 4.5.5

43
CHART SHOWING REVENUE SECURITY
EXPENSE RATIO
0.12

0.12 0.1
0.09
0.1 0.08
0.07
0.08

Ratio 0.06
RATIO
0.04

0.02

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

TABLE NO – 4.6

44
TABLE SHOWING DEPRECIATION COST RATIO

FINANCIAL YEAR DEPRECIATION TOTAL REVENUE RATIO

2002-03 628.34 2,361.36 0.27

2003-04 595.88 2,671.43 0.22

2004-05 806.71 2,357.95 0.34

2005-06 694.18 3,584.98 0.19

2006-07 720.00 4406.75 0.16

INTERPRETATION

Highest ratio -- 0.34 during the year 2004-05.

Lowest ratio -- 0.16 during the year 2006-07.

This ratio shows an decline from the year 2002-03 to 2003-04.

The ratio earned in the year 2004-05 is the highest mainly because

the revenue earned during that year is comparatively very less. The

lower the ratio the better the performance.

45
CHART NO – 4.6.6

CHART SHOWING DEPRECIATION COST RATIO

0.34
0.35
0.27
0.3
0.22
0.25
0.19
0.2 0.16
Ratio
0.15 RATIO

0.1

0.05

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

46
TABLE NO – 4.7

TABLE SHOWING ADMINISTRATIVE COST RATIO

FINANCIAL ADMINISTRATIVE
TOTAL REVENUE RATIO
YEAR COST

2002-03 140.83 2,361.36 0.06

2003-04 179.95 2,671.43 0.07

2004-05 205.87 2,357.95 0.09

2005-06 256.21 3,584.98 0.07

2006-07 237.00 4406.75 0.05

INTERPRETATION

Highest ratio -- 0.09 during the year 2004-05.

Lowest ratio -- 0.05 during the year 2006-07.

Average ratio -- 0.07

The administrative cost ratio is almost steady in all the years

with not much difference between the average ratio and the

lowest/highest ratio. As such this ratio in respect of Trivandrum

airport is within control and is acceptable.

47
CHART NO – 4.7.7

CHART SHOWING ADMINISTRATIVE COST


RATIO
0.09

0.09
0.08 0.07 0.07

0.07 0.06

0.06 0.05

0.05
Ratio
0.04 RATIO
0.03
0.02
0.01
0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

48
TABLE NO – 4.8

TABLE SHOWING NET PROFIT RATIO

FINANCIAL TOTAL
NET PROFIT RATIO
YEAR REVENUE

2002-03 (458.72) 2,361.36 (0.19)

2003-04 (297.62) 2,671.43 (0.11)

2004-05 (1,002.88) 2,357.95 (0.43)

2005-06 (54.59) 3,584.98 (0.02)

2006-07 512.25 4406.75 0.12

INTERPRETATION

Highest ratio -- 0.12 during the year 2006-07.

Lowest ratio -- (0.02) during the year 2005-06.

The Trivandrum airport is continuously on a loss form the year

2002-03 to 2005 -06. There has been a profit of 0.12 in the year

2006-07. This shows that the company is improving its performance.

The highest loss was in the year 2004-05 mainly due to the major

building maintenance work executed by the airport, which is done

once in 5 years.

49
CHART NO – 4.8.8

CHART SHOWING NET PROFIT RATIO

0.2 0.12

0.1

0 -0.02

-0.1 -0.11
Ratio
-0.2 -0.19 RATIO

-0.3

-0.4
-0.43
-0.5
2002-03 2003-04 2004-05 2005-06 2006-07
Date

50
TABLE NO – 4.9

TABLE SHOWING WORKING CAPITAL TURNOVER RATIO

TOTAL NET-WORKING
FINANCIAL YEAR RATIO
REVENUE CAPITAL

2002-03 2,361.36 584.08 4.04

2003-04 2,671.43 745.92 3.58

2004-05 2,357.95 1,454.08 1.62

2005-06 3,584.98 1,325.75 2.70

2006-07 4406.75 4542.37 0.97

INTERPRETATION

Highest ratio -- 4.04 during the year 2002-03.

Lowest ratio -- 0.97 during the year 2004-05.

The table shows that the working capital turnover ratio is on a

decreasing trend from 2002-03 to 2004-05. The higher the ratio the

better is the performance of the company.

51
CHART NO – 4.9.9

CHART SHOWING WORKING CAPITAL


TURNOVER RATIO

4.04
4.5
3.58
4
3.5
2.7
3
2.5
Ratio 1.62
2
RATIO
1.5 0.97

1
0.5
0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

52
TABLE NO – 4.10

TABLE SHOWING DEBTORS TURNOVER RATIO

FINANCIAL
TOTAL REVENUE DEBTORS RATIO
YEAR

2002-03 2,361.36 576.81 4.09

2003-04 2,671.43 586.38 4.56

2004-05 2,357.95 381.56 6.18

2005-06 3,584.98 461.87 7.76

2006-07 4406.75 513.29 8.59

INTERPRETATION

Highest ratio -- 8.59 during the year 2006-07.

Lowest ratio -- 4.09 during the year 2002-03.

The above table indicates that the sundry debtors turnover

ratio is on an increase from the year 2002-03 to 2006-07. The

53
highest the ratio the better it is since it would indicate that debts are

being collected more promptly.

CHART NO – 4.10.10

CHART SHOWING DEBTORS TURNOVER RATIO

8.59
9 7.76
8
6.18
7

6
4.56
4.09
5
Ratio
4 RATIO

0
2002-03 2003-04 2004-05 2005-06 2006-07
Date

54
TABLE NO – 4.11

TABLE SHOWING COMPARATIVE INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2002-03 AND 2003-04.

ABSOLUTE PERCENTAGE
INCREASE OR INCREASE OR
PARTICULARS 2002-03 2003-04 DECREASE IN DECREASE IN
2003-04 2003-04
INCOME
A.TRAFFIC REVENUE
1.Landing and parking charges 1119.55 1,310.58 191.03 17.06
2.Passenger service fee 663.30 700.00 36.7 5.53
TOTAL (A) 1782.85 2010.58 227.73 12.77
C.NON-TRAFFIC REVENUE
1.Public admission fee 36.40 32.56 (3.84) (10.55)
2.Trading concession 267.83 284.51 16.68 6.23
3.Rent and services 172.51 201.43 28.92 16.76
4.Miscelleneous 101.77 142.35 40.58 39.87
5.Interest on investment - - - -
TOTAL ( C ) 578.51 660.85 82.34 14.23
TOTAL REVENUE : A+B+C 2361.36 2671.43 310.07 13.13
EXPENDITURE
STAFF COST
1.Pay and allowances 1383.60 1,351.40 (32.2) (2.33)
Pay and allowance & other staff
1383.60 1351.40 (32.2) (2.33)
benefit
2.Repair and maintenance 239.12 298.80 59.68 24.96

55
3.Consumption of stores and
27.38 28.24 0.86 3.14
spares
4.Electricity and water 216.42 240.89 24.47 11.31
5.Other expenses 140.83 179.95 39.12 27.78
TOTAL OTHER EXPENSES 623.75 747.88 124.13 19.901
6.Depreciation 628.34 595.88 (32.46) (5.17)
7.Financial charges - - - -
8.Security expenses 184.39 273.89 89.5 48.54
TOTAL EXPENDITURE 2820.08 2969.05 148.97 5.28
PROFIT BEFORE TAX (458.72) (297.62) (16.11) 35.12

56
INTERPRETATION

The table shows that when comparing the income and

expenditure of the year 2003 and 2004 there has been a percentage

increase of 13.13 in the revenue and a percentage increase of 5.28

in the expenditure. The profit has also increased by 35.12 percent.

57
TABLE NO – 4.12

TABLE SHOWING COMPARATIVE INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2003-04 AND 2004-05

ABSOLUTE
PERCENTAGE
INCREASE
INCREASE OR
PARTICULARS 2003-04 2004-05 OR
DECREASE IN
DECREASE
2003-04
IN 2003-04
INCOME
A.TRAFFIC REVENUE
1.Landing and parking charges 1,310.58 1,262.98 (47.60) (3.63)
2.Passenger service fee 700.00 400.00 (300) (42.86)
TOTAL (A) 2010.58 1662.98 (347.6) (17.29)
C.NON-TRAFFIC REVENUE
1.Public admission fee 32.56 29.69 (2.87) (8.81)
2.Trading concession 284.51 320.60 36.09 12.68
3.Rent and services 201.43 192.52 (8.91) (4.42)
4.Miscelleneous 142.35 152.16 9.81 6.89
5.Interest on investment - - -
TOTAL ( C ) 660.85 694.97 34.12 5.16
TOTAL REVENUE : A+B+C 2671.43 2357.95 (13.48) (0.504)
EXPENDITURE
STAFF COST
1.Pay and allowances 1,351.40 1,508.96 157.56 11.66
Pay and allowance & other staff
1351.40 1508.96 157.56 11.66
benefit
2.Repair and maintenance 298.80 544.10 245.30 82.10
3.Consumption of stores and spares 28.24 37.50 9.26 32.79
4.Electricity and water 240.89 257.69 16.80 6.97
5.Other expenses 179.95 205.87 25.92 14.40
TOTAL OTHER EXPENSES 747.88 1045.16 297.28 39.75
6.Depreciation 595.88 806.71 210.83 35.38
7.Financial charges - -
8.Security expenses 273.89 - (273.89) (100)
TOTAL EXPENDITURE 2969.05 3360.83 391.78 13.20
PROFIT BEFORE TAX (297.62) (1002.88) (705.26) 236.97

58
INTERPRETATION

The table shows that when comparing the income and

expenditure of the year 2004 and 2005 there has been a percentage

decrease of 0.504 in the revenue and a percentage increase of

13.20 in the expenditure. The profit has also increased by

236.97percent.

59
TABLE NO – 4.13

TABLE SHOWING COMPARATIVE INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2004-05 AND 2005-06

ABSOLUTE PERCENTAGE
2004-05 2005-06 INCREASE INCREASE OR
PARTICULARS OR DECREASE IN
DECREASE 2003-04
IN 2003-04
INCOME
A.TRAFFIC REVENUE
1.Landing and parking charges 1,262.98 1,398.38 135.40 10.72
2.Passenger service fee 400.00 1378.55 978.55 244.64
TOTAL (A) 1662.98 2776.93 1,113.95 66.99
C.NON-TRAFFIC REVENUE
1.Public admission fee 29.69 - (29.69) (100)!
2.Trading concession 320.60 322.34 1.74 0.54
3.Rent and services 192.52 197.74 5.22 2.71
4.Miscelleneous 152.16 287.46 135.30 88.92
5.Interest on investment -
TOTAL ( C ) 694.97 807.54 112.57 16.20
TOTAL REVENUE : A+B+C 2357.95 3584.47 1,226.52 52.02
EXPENDITURE
STAFF COST
1.Pay and allowances 1508.96 1678.96 170.00 11.27
Pay and allowance & other staff
1508.96 1678.96
benefit 170.00 11.27
2.Repair and maintenance 544.10 312.86 (231.24) (42.50)
3.Consumption of stores and
37.50 39.14
spares 1.64 4.37
4.Electricity and water 257.69 328.99 71.30 27.67
5.Other expenses 205.87 268.13 62.26 30.24
TOTAL OTHER EXPENSES 1045.16 949.12 (96.04) (9.19)
6.Depreciation 806.71 694.18 (112.53) (13.95)
7.Financial charges - - - -
8.Security expenses - 316.80 316.80 100
TOTAL EXPENDITURE 3360.83 3639.06 278.23 8.28
PROFIT BEFORE TAX (1002.88) (54.56) 948.32 (94.56)

60
INTERPRETATION

The table shows that when comparing the income and

expenditure of the year 2005 and 2006 there has been a percentage

increase of 52.02 in the revenue and a percentage increase of 8.28

in the expenditure. The profit has also decreased by 94.56 percent.

61
TABLE NO – 4.14

TABLE SHOWING COMPARATIVE INCOME AND EXPENDITURE

STATEMENT FOR THE YEAR 2005-06 AND 2006-07

ABSOLUTE
PERCENTAGE
INCREASE
INCREASE OR
PARTICULARS OR
2005-06 2006-07 DECREASE IN
DECREASE
2003-04
IN 2003-04
INCOME
A.TRAFFIC REVENUE
1.Landing and parking charges 1,398.38 1817.50 419.12 29.97
2.Passenger service fee 1378.55 1648.25 269.70 19.56
TOTAL (A) 2776.93 3465.75 688.82 24.81
C.NON-TRAFFIC REVENUE
1.Public admission fee - 23.00 23.00 100
2.Trading concession 322.34 443.00 120.66 37.43
3.Rent and services 197.74 232.00 34.26 17.33
4.Miscelleneous 287.46 243.00 -44.46 (15.47)
5.Interest on investment - - - -
TOTAL ( C ) 807.54 941.00 133.46 16.53
TOTAL REVENUE : A+B+C 3584.47 4406.75 822.28 22.94
EXPENDITURE
STAFF COST
1.Pay and allowances 1678.96 1711.50 32.54 1.94
Pay and allowance & other staff
1678.96 1711.50 32.54 1.94
benefit
2.Repair and maintenance 312.86 482.50 169.64 54.22
3.Consumption of stores and
39.14 48.50 9.36 23.91
spares
4.Electricity and water 328.99 364.50 35.51 10.79
5.Other expenses 268.13 237.50 -30.63 (11.42)
TOTAL OTHER EXPENSES 949.12 1133.00 183.88 19.37
6.Depreciation 694.18 720.00 25.82 3.72
7.Financial charges - - - -
8.Security expenses 316.80 330.00 13.20 4.17
TOTAL EXPENDITURE 3639.06 3894.50 255.44 7.02
PROFIT BEFORE TAX (54.56) 512.5 567.06 (1039.33)

62
INTERPRETATION

The table shows that when comparing the income and

expenditure of the year 2006 and 2007 there has been a percentage

increase of 22.94 in the revenue and a percentage increase of 7.02

in the expenditure. The profit has also decreased by 1039.33

percent.

63
TABLE NO – 4.15

DU PONT CONTROL TABLE FOR THE YEAR 2002-03

Particulars Amount
Current asset 1731.34
Current liability 1147.26
Fixed asset 4984.57
Sales 2361.36
Administration selling and distribution 140.83

expenses
Working capital 584.08
Capital employed 5568.65
Expenses 140.83
Net profit 2220.53
Net profit ratio 0.94
Capital turnover 0.42
Return on investment 0.39

CHART NO – 4.15.11

DU PONT CONTROL CHART FOR THE YEAR 2002-03

64
0.39

0.42 0.94

5568.65 2361.36 2361.36 2220.53

4984.57 584.08 140.83 2361.36

1731.34 1147.26 140.83

TABLE NO – 4.16

DU PONT CONTROL TABLE FOR THE YEAR 2003-04

65
Particulars Amount
Current asset 1843.16
Current liability 1097.24
Fixed asset 5277.11
Sales 2671.43
Administration selling and distribution 179.95

expenses
Working capital 745.92
Capital employed 6023.03
Expenses 179.95
Net profit 2491.48
Net profit ratio 0.93
Capital turnover 0.44
Return on investment 0.41

CHART NO – 4.16.12

DU PONT CONTROL CHART FOR THE YEAR 2003-04

0.41

0.44 0.93
66

6023.03
1843.16
5277.11 2671.43
1097.24
745.92 2671.43
179.95 2491.48
2671.43
TABLE NO – 4.17

DU PONT CONTROL TABLE FOR THE YEAR 2004-05

Particulars Amount
Current asset 2176.26
Current liability 722.18
Fixed asset 5116.69
Sales 2357.95
Administration selling and distribution 205.87

expenses
Working capital 1454.08
Capital employed 6570.77
Expenses 205.87
Net profit 2291.08
Net profit ratio 0.97
Capital turnover 0.36
Return on investment 0.35

CHART NO – 4.17.13

DU PONT CONTROL CHART FOR THE YEAR 2004-05

67
TABLE NO – 4.18

DU PONT CONTROL TABLE FOR THE YEAR 2005-06

68
Particulars Amount
Current asset 2157.32
Current liability 831.57
Fixed asset 7059.45
Sales 3584.98
Administration selling and distribution 256.21

expenses
Working capital 1325.75
Capital employed 8385.2
Expenses 256.21
Net profit 3328.77
Net profit ratio 0.93
Capital turnover 0.43
Return on investment

CHART NO – 4.18.14

DU PONT CONTROL CHART FOR THE YEAR 2005-06

69
TABLE NO – 4.19

DU PONT CONTROL TABLE FOR THE YEAR 2006-07

Particulars Amount
Current asset 3214.07
Current liability 868.01
Fixed asset 7200.17
Sales 4406.75
Administration selling and distribution 237.00

expenses

70
Working capital 2346.06
Capital employed 9546.23
Expenses 237.00
Net profit 4169.75
Net profit ratio 0.95
Capital turnover 0.46
Return on investment 0.44

CHART NO – 4.19.15

DU PONT CONTROL CHART FOR THE YEAR 2006-07

71
FINDINGS

 The current ratio of Trivandrum airport is on an

increasing trend except in the year 2005-06 it shows a slight

decline.

 The Trivandrum airport has shown a tremendous

performance by reducing the ratio to 0.39 in the year 2006-07.

 In 2004-0 the Trivandrum airports operating cost has

jumped to 0.35 which is considered to be very high compared

to the revenue.

 The security expense ratio shows an increase from the

year 2002-03 to 2004-05.

 The depreciation cost ratio shows an increase from the

year 2002-03 to 2004-05.

72
 The administrative cost ratio is almost steady in all the

years with not much difference between the average ratio and

the lowest/highest ratio.

 The Trivandrum airport is continuously on a loss form the

year 2002-03 to 2005 -06. There has been a profit of 0.12 in

the year 2006-07.

 The working capital turnover ratio is on a decreasing

trend from 2002-03 to 2004-05.

 The sundry debtor’s turnover ratio is on an increase from

the year 2002-03 to 2006-07.

 In comparison to the revenue, the expenditure was more

during the last 4 years and in the year 2006-07, it appears that

Trivandrum airport has come out of red and started to make

profits.

SUGGESTIONS

 A reduction in the staff cost and operating cost can increase the
revenue.

 The depreciation cost ratio can be increased by increasing the


revenue

 It is also learnt that some more airlines like Paramount Airways, Air
Sahara, Kingfisher Airlines, Go Air etc. are going to start their operations
from Trivandrum airport very soon. This will result in more revenues for

73
the Trivandrum airport and its financial position appears to be fatter than
ever before

 To focus on the likely avenues for generation of additional revenue


for the investors.

CONCLUSION

From the above analysis it is seen that compared to the last

four years there has been an increase in the profit. It can be said

74
that the Trivandrum airport is running in a profit compared to the

previous years. The profit can be further increased by focusing more

on increasing the revenue and also reducing the expenditure at the

same time.

The revenue can be increased by:

• By concentrating on earning non-aeronautical revenue (non-

traffic revenue) by building good hotels, business centers,

shopping malls, multiplexes in the airport complex so that a

visit to airport by any one proves an enjoyable experience and

at the same time it gives good revenue to the Service

Provider.

• The more the aircraft movement, the more is the revenue for

the airports. At this juncture, the additional investments made

are definitely going to yield additional revenue for the airports.

75
ANNEXURE

PARTICULARS 2002-
2003-04 2004-05 2005-06 2006-07
03
INCOME
A.TRAFFIC REVENUE
1.Landing and parking charges 1119.55 1,310.58 1,262.98 1,398.38 1817.5
2.Passenger service fee 663.3 700 400 1378.55 1648.25
TOTAL (A) 1782.85 2010.58 1662.98 2776.93 3465.75
C.NON-TRAFFIC REVENUE
1.Public admission fee 36.4 32.56 29.69 - 23
2.Trading concession 267.83 284.51 320.6 322.34 443
3.Rent and services 172.51 201.43 192.52 197.74 232
4.Miscelleneous 101.77 142.35 152.16 287.46 243
5.Interest on investment - - - - -
TOTAL ( C ) 578.51 660.85 694.97 807.54 941
TOTAL REVENUE : A+B+C 2361.36 2671.43 2357.95 3584.47 4406.75
EXPENDITURE
STAFF COST
1.Pay and allowances 1383.6 1,351.40 1,508.96 1678.96 1711.5
Pay and allowance & other staff
1383.6 1351.4 1508.96 1678.96 1711.5
benefit
2.Repair and maintenance 239.12 298.8 544.1 312.86 482.5
3.Consumption of stores and spares 27.38 28.24 37.5 39.14 48.5
4.Electricity and water 216.42 240.89 257.69 328.99 364.5
5.Other expenses 140.83 179.95 205.87 268.13 237.5
TOTAL OTHER EXPENSES 623.75 747.88 1045.16 949.12 1133
6.Depreciation 628.34 595.88 806.71 694.18 720
7.Financial charges - - - - -
8.Security expenses 184.39 273.89 - 316.8 330
TOTAL EXPENDITURE 2820.08 2969.05 3360.83 3639.06 3894.5
PROFIT BEFORE TAX -
-458.72 -297.62 -54.56 512.5
1002.88

76
GG111 LAND FREEHOLD INCLUDING LAND 68,229,421.93
DEVELOP.EXP
GG211 RUNWAYS 97,878,560.45

GG212 TAXIWAYS 32,336,547.22

GG213 APRONS 90,810,890.47

GG214 ROADS, BRIDGES & CULVERTS-OPS 45,077,357.71


AREA
GG311 TERMINAL BUILDING 134,874,581.66

GG312 BUILDING ON THE OPERATIONAL 28,998,711.94


AREA
GG313 CARGO COMPLEX 662,441.77

GG317 RESIDENTIAL BLDG. - TYPE A 244,000.00

GG321 OTHER BUILDINGS - UNCLASSIFIED 17,772,409.50

GG411 BUILDING TEMPORARY 2,197,067.16

GG412 PURELY TEMPORARY WOODEN STRUC 13,000.00

GG511 SECURITY FENCING 8,212,104.87

GG711 PLANT & MACHINERY - GENERAL 403,888.41

KK411 AMT. RECOVERABLE FROM CLIENTS-IN 1823264.43


INDIA
KK512 AMOUNT DUE FROM VARIOUS 35357097.75
AIRLINES
KK513 AMOUNT DUE FROM PVT. PARTIES 4780587.91

KK514 AMOUNT DUE FROM OTHERS 4226268.83

LL111 CASH & STAMP IN HAND - IN INDIA 39427.00

LL113 CASH AT COUNTERS 7196.00

LL212 CHEQUES IN HAND 7501716.87

LL213 CASH WITH BANK CANARA 12750893.64


BANK(DISBURSEMENT)

77
LL214 CASH WITH BANK CANARA BANK 6887.00
(REVENUE)
MM111 HOUSE BUILDINGS/PURCHASE LOANS 82785158.00

MM112 MOTOR CAR LOAN 6511919.00

MM113 MOTOR CYCLE LOAN 3264601.00

MM116 COMPUTER ADVANCE 7108419.00

MM131 FESTIVAL ADVANCE 381600.00

MM133 TRAVELLING ADVANCE 678100.00

MM134 L.T.C. ADVANCE 537474.00

MM135 MEDICAL ADVANCE 48851.00

MM191 MISCELLANEOUS ADV. TO STAFF 12394.00

MM211 ADV. TO SUPPLIERS - IN INDIA 2529.00

MM342 INCOME ACCURED BUT NOT 9318754.00


RECEIVED
MM512 DEPOSITS WITH STATE ELECT. 39458095.00
BOARDS
MM551 MISECELLANEOUS DEPOSITS 1024822.00

DD111 LIABILITY FOR GOODS SP/WORKDONE- 15581912.1


CAPITAL
DD112 LIABILITY FOR GOODS SP/WORKDONE- 15618172.38
REVENUE
DD211 LIABILITY FOR PAY & ALLW UNPAID 13507984
WAGES
DD215 LIABILITY FOR REPAIRS & MAINT. 13455689

DD216 LIABILITY FOR ANTI-HIJACKING EXP 5014949

DD219 LIABILITY FOR OTHER EXPENSES. 187326

DD311 TAX DEDUCTED AT SOURCE 158526


CONTRACTORS
DD319 WORKS CONTRACT SALES TAX 97099

78
DD321 WORKER'S WELFARE CESS FUND 141379

DD329 SERVICE TAX BILLED NOT RECEIVED 1201191

DD411 EMD - WORKS & SUPPLIES 1756394

DD412 EMD - COMMERCIAL CONTRACTS 312596

DD413 SECURITY DEPOSITS - WORKS & 5851086


SUPPLIES
DD414 SECURITY DEPOSITS - COMMERICIAL 3456429.2
CONTRACT
DD431 MISC DEPOSITS 6273418

DD611 INCOME RECEIVED IN ADVANCE BUT 188798.28


NOT DUE

79
BIBLIOGRAPHY

 Khan M Y and Jain P K, “ Management Accounting”, Tata


Mc Graw Hill 3 r d edition

 Maheshwari S N, “ Principles of management

accounting”, Sultan Chand and sons.

 www.airportsindia.org.in

 www.aai.aero

80
81

You might also like