INCOME : |
|
|
|
|
|
Sales Turnover |
1,520.51 |
1,646.58 |
1,415.78 |
1,146.21 |
1,050.38 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,520.51 |
1,646.58 |
1,415.78 |
1,146.21 |
1,050.38 |
Other Income |
10.85 |
11.00 |
9.89 |
8.59 |
6.62 |
Stock Adjustments |
47.74 |
28.84 |
30.72 |
-15.74 |
-23.82 |
Total Income |
1,579.10 |
1,686.42 |
1,456.39 |
1,139.06 |
1,033.18 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
871.33 |
909.38 |
701.65 |
508.24 |
489.40 |
Power and Fuel Cost |
71.65 |
68.44 |
54.47 |
43.71 |
43.25 |
Other Manufacturing Expenses |
136.65 |
145.19 |
112.42 |
77.92 |
90.14 |
Selling and Administration Expenses |
213.37 |
224.96 |
202.05 |
153.93 |
140.09 |
Miscellaneous Expenses |
53.80 |
54.34 |
43.63 |
33.08 |
38.80 |
Employee Benefit Expenses |
133.53 |
137.13 |
132.23 |
120.12 |
116.02 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
98.78 |
146.98 |
209.95 |
202.06 |
115.49 |
Interest |
36.33 |
22.33 |
11.56 |
12.81 |
17.41 |
Gross Profit |
62.45 |
124.65 |
198.39 |
189.25 |
98.08 |
Depreciation |
57.96 |
50.19 |
37.62 |
39.99 |
40.97 |
Profit Before Tax |
4.49 |
74.46 |
160.77 |
149.26 |
57.11 |
Current Tax |
1.42 |
19.13 |
42.12 |
40.09 |
13.66 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.54 |
0.53 |
0.13 |
-1.47 |
-5.84 |
Reported Net Profit |
2.53 |
54.79 |
118.53 |
110.64 |
49.30 |
Extraordinary Items |
0.01 |
-2.36 |
0.23 |
0.09 |
0.13 |
Adjusted Net Profit |
2.52 |
57.15 |
118.30 |
110.55 |
49.17 |
Adjustment below Net Profit |
-2.49 |
-0.38 |
0.42 |
0.22 |
-1.66 |
Profit/Loss Balance carried down |
404.20 |
363.62 |
272.69 |
170.06 |
164.54 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.28 |
13.82 |
28.02 |
8.24 |
42.12 |
P & L Balance carried down |
386.97 |
404.20 |
363.62 |
272.69 |
170.06 |
Dividend |
12.10 |
- |
11.54 |
8.24 |
23.82 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
100.00 |
150.00 |
150.00 |
150.00 |
Dividend Per Share(Rs) |
0.50 |
10.00 |
15.00 |
15.00 |
15.00 |
Earnings Per Share-Unit Curr |
0.29 |
31.63 |
68.43 |
66.97 |
30.96 |
Earnings Per Share(Adj)-Unit Curr |
0.29 |
6.33 |
13.69 |
13.39 |
6.19 |
Book Value |
87.26 |
446.23 |
422.79 |
376.56 |
317.21 |
Book Value(Adj)-Unit Curr |
87.26 |
89.25 |
84.56 |
75.31 |
63.44 |