INCOME : |
|
|
|
|
|
Sales Turnover |
11,892.60 |
11,263.26 |
9,312.63 |
7,572.79 |
6,747.86 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
11,892.60 |
11,263.26 |
9,312.63 |
7,572.79 |
6,747.86 |
Other Income |
26.27 |
38.66 |
28.19 |
31.80 |
30.72 |
Stock Adjustments |
33.81 |
4.99 |
182.34 |
-67.43 |
-12.77 |
Total Income |
11,952.68 |
11,306.91 |
9,523.16 |
7,537.16 |
6,765.81 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
6,929.77 |
7,360.64 |
6,194.46 |
4,183.85 |
3,892.53 |
Power and Fuel Cost |
375.16 |
375.41 |
327.66 |
255.44 |
216.54 |
Other Manufacturing Expenses |
561.25 |
532.02 |
497.99 |
453.94 |
436.87 |
Selling and Administration Expenses |
848.78 |
755.77 |
640.54 |
701.66 |
683.99 |
Miscellaneous Expenses |
756.72 |
543.61 |
454.87 |
288.17 |
266.61 |
Employee Benefit Expenses |
841.56 |
756.96 |
691.29 |
679.58 |
547.99 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,639.44 |
982.50 |
716.35 |
974.52 |
721.28 |
Interest |
265.86 |
239.04 |
203.97 |
176.04 |
151.80 |
Gross Profit |
1,373.58 |
743.46 |
512.38 |
798.48 |
569.48 |
Depreciation |
508.36 |
469.25 |
435.14 |
339.58 |
277.11 |
Profit Before Tax |
865.22 |
274.21 |
77.24 |
458.90 |
292.37 |
Current Tax |
151.88 |
-3.68 |
-18.10 |
36.60 |
74.01 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
59.04 |
71.62 |
41.01 |
8.66 |
-6.25 |
Reported Net Profit |
654.30 |
206.27 |
54.33 |
413.64 |
224.61 |
Extraordinary Items |
-32.13 |
-24.34 |
-11.08 |
-38.23 |
-19.06 |
Adjusted Net Profit |
686.43 |
230.61 |
65.41 |
451.87 |
243.67 |
Adjustment below Net Profit |
1.77 |
-7.41 |
4.43 |
2.93 |
-22.69 |
Profit/Loss Balance carried down |
2,469.61 |
2,282.89 |
2,296.94 |
1,880.37 |
1,775.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
48.54 |
12.14 |
72.81 |
- |
97.08 |
P & L Balance carried down |
3,077.14 |
2,469.61 |
2,282.89 |
2,296.94 |
1,880.37 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
120.00 |
30.00 |
180.00 |
120.00 |
Dividend Per Share(Rs) |
30.00 |
12.00 |
3.00 |
18.00 |
12.00 |
Earnings Per Share-Unit Curr |
161.76 |
50.99 |
13.43 |
102.26 |
55.53 |
Earnings Per Share(Adj)-Unit Curr |
161.76 |
50.99 |
13.43 |
102.26 |
55.53 |
Book Value |
976.79 |
827.10 |
778.81 |
782.38 |
682.47 |
Book Value(Adj)-Unit Curr |
976.79 |
827.10 |
778.81 |
782.38 |
682.47 |