INCOME : |
|
|
|
|
|
Sales Turnover |
3,446.54 |
4,550.89 |
3,052.14 |
2,491.18 |
3,256.01 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,446.54 |
4,550.89 |
3,052.14 |
2,491.18 |
3,256.01 |
Other Income |
271.14 |
112.86 |
223.80 |
10.04 |
16.43 |
Stock Adjustments |
31.83 |
12.18 |
12.73 |
-12.83 |
14.02 |
Total Income |
3,749.51 |
4,675.93 |
3,288.67 |
2,488.39 |
3,286.46 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,317.47 |
1,605.00 |
1,186.82 |
1,123.11 |
1,435.84 |
Power and Fuel Cost |
690.34 |
854.62 |
566.41 |
371.68 |
513.17 |
Other Manufacturing Expenses |
133.62 |
106.20 |
106.56 |
104.96 |
158.05 |
Selling and Administration Expenses |
333.60 |
328.13 |
339.60 |
122.77 |
192.25 |
Miscellaneous Expenses |
42.59 |
48.52 |
53.63 |
30.53 |
45.63 |
Employee Benefit Expenses |
112.05 |
133.70 |
108.06 |
128.30 |
188.36 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,119.84 |
1,599.76 |
927.59 |
607.04 |
753.16 |
Interest |
26.63 |
38.67 |
51.34 |
74.32 |
118.18 |
Gross Profit |
1,093.21 |
1,561.09 |
876.25 |
532.72 |
634.98 |
Depreciation |
102.10 |
94.22 |
86.93 |
111.40 |
130.51 |
Profit Before Tax |
991.11 |
1,466.87 |
789.32 |
421.32 |
504.47 |
Current Tax |
191.38 |
355.99 |
148.89 |
103.92 |
140.90 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
6.18 |
-5.83 |
3.16 |
7.42 |
-42.93 |
Reported Net Profit |
793.55 |
1,116.71 |
637.27 |
309.98 |
406.50 |
Extraordinary Items |
195.13 |
38.64 |
-21.48 |
-5.42 |
-0.43 |
Adjusted Net Profit |
598.42 |
1,078.07 |
658.75 |
315.40 |
406.93 |
Adjustment below Net Profit |
-1,596.35 |
-2.92 |
-67.38 |
-1.22 |
-30.52 |
Profit/Loss Balance carried down |
3,768.56 |
2,797.45 |
2,279.83 |
1,971.07 |
1,672.61 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
166.46 |
142.68 |
52.27 |
- |
77.52 |
P & L Balance carried down |
2,799.30 |
3,768.56 |
2,797.45 |
2,279.83 |
1,971.07 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
120.00 |
175.00 |
150.00 |
55.00 |
30.00 |
Dividend Per Share(Rs) |
12.00 |
17.50 |
15.00 |
5.50 |
3.00 |
Earnings Per Share-Unit Curr |
82.90 |
116.82 |
66.83 |
32.63 |
42.78 |
Earnings Per Share(Adj)-Unit Curr |
82.90 |
109.67 |
62.74 |
30.63 |
40.16 |
Book Value |
310.84 |
412.10 |
309.60 |
263.32 |
230.03 |
Book Value(Adj)-Unit Curr |
310.84 |
386.87 |
290.65 |
247.21 |
215.96 |