INCOME : |
|
|
|
|
|
Sales Turnover |
2,733.45 |
3,020.45 |
2,641.95 |
1,594.96 |
1,423.91 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,733.45 |
3,020.45 |
2,641.95 |
1,594.96 |
1,423.91 |
Other Income |
185.05 |
87.24 |
74.86 |
107.15 |
60.74 |
Stock Adjustments |
-76.22 |
20.91 |
48.87 |
12.23 |
0.14 |
Total Income |
2,842.28 |
3,128.60 |
2,765.68 |
1,714.34 |
1,484.79 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,716.05 |
1,809.71 |
1,515.45 |
985.93 |
920.50 |
Power and Fuel Cost |
53.37 |
45.76 |
18.21 |
26.61 |
14.81 |
Other Manufacturing Expenses |
173.79 |
171.82 |
141.14 |
110.08 |
111.39 |
Selling and Administration Expenses |
78.24 |
70.37 |
60.44 |
48.22 |
54.99 |
Miscellaneous Expenses |
15.59 |
7.64 |
-4.07 |
11.26 |
14.26 |
Employee Benefit Expenses |
105.71 |
94.69 |
81.95 |
67.70 |
67.97 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
699.53 |
928.61 |
952.56 |
464.54 |
300.87 |
Interest |
18.24 |
15.95 |
22.42 |
34.49 |
35.70 |
Gross Profit |
681.29 |
912.66 |
930.14 |
430.05 |
265.17 |
Depreciation |
64.48 |
65.89 |
53.57 |
48.16 |
51.35 |
Profit Before Tax |
616.81 |
846.77 |
876.57 |
381.89 |
213.82 |
Current Tax |
151.14 |
216.36 |
216.75 |
80.50 |
51.25 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.21 |
-8.00 |
0.05 |
4.85 |
-19.74 |
Reported Net Profit |
465.88 |
638.41 |
659.77 |
296.54 |
182.31 |
Extraordinary Items |
10.46 |
1.75 |
0.74 |
-10.94 |
0.21 |
Adjusted Net Profit |
455.42 |
636.66 |
659.03 |
307.48 |
182.10 |
Adjustment below Net Profit |
0.60 |
-0.53 |
-0.93 |
0.95 |
1.50 |
Profit/Loss Balance carried down |
2,847.24 |
2,236.40 |
1,604.60 |
1,325.13 |
1,159.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
52.86 |
27.04 |
27.04 |
18.02 |
18.02 |
P & L Balance carried down |
3,260.86 |
2,847.24 |
2,236.40 |
1,604.60 |
1,325.13 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
150.00 |
75.00 |
75.00 |
50.00 |
Dividend Per Share(Rs) |
1.00 |
15.00 |
7.50 |
7.50 |
5.00 |
Earnings Per Share-Unit Curr |
13.22 |
181.16 |
183.02 |
82.26 |
50.57 |
Earnings Per Share(Adj)-Unit Curr |
13.22 |
18.12 |
18.30 |
8.23 |
5.06 |
Book Value |
99.78 |
880.45 |
733.08 |
557.82 |
480.30 |
Book Value(Adj)-Unit Curr |
99.78 |
88.05 |
73.31 |
55.79 |
48.05 |