INCOME : |
|
|
|
|
|
Sales Turnover |
4,894.54 |
5,323.35 |
4,356.85 |
3,182.47 |
3,847.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,894.54 |
5,323.35 |
4,356.85 |
3,182.47 |
3,847.58 |
Other Income |
68.98 |
45.52 |
48.75 |
69.58 |
37.53 |
Stock Adjustments |
151.94 |
213.28 |
-200.89 |
-50.67 |
72.99 |
Total Income |
5,115.46 |
5,582.15 |
4,204.71 |
3,201.38 |
3,958.10 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,581.85 |
1,563.81 |
1,358.41 |
869.10 |
1,151.17 |
Power and Fuel Cost |
899.14 |
1,117.55 |
771.05 |
489.18 |
587.78 |
Other Manufacturing Expenses |
851.13 |
1,008.22 |
732.12 |
574.14 |
688.92 |
Selling and Administration Expenses |
431.94 |
404.06 |
565.19 |
585.42 |
527.71 |
Miscellaneous Expenses |
37.23 |
91.43 |
55.49 |
46.47 |
64.60 |
Employee Benefit Expenses |
475.40 |
349.07 |
315.32 |
307.10 |
293.56 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
838.75 |
1,048.02 |
407.13 |
329.97 |
644.37 |
Interest |
223.48 |
181.66 |
156.42 |
193.33 |
222.59 |
Gross Profit |
615.27 |
866.36 |
250.71 |
136.64 |
421.78 |
Depreciation |
290.51 |
263.60 |
228.68 |
235.33 |
231.24 |
Profit Before Tax |
324.76 |
602.76 |
22.03 |
-98.69 |
190.54 |
Current Tax |
47.21 |
99.27 |
3.06 |
- |
32.17 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
69.39 |
115.62 |
4.64 |
-33.58 |
28.34 |
Reported Net Profit |
208.16 |
387.87 |
14.33 |
-65.11 |
130.03 |
Extraordinary Items |
-2.28 |
-1.93 |
0.06 |
18.66 |
-0.83 |
Adjusted Net Profit |
210.44 |
389.80 |
14.27 |
-83.77 |
130.86 |
Adjustment below Net Profit |
- |
- |
- |
- |
-13.97 |
Profit/Loss Balance carried down |
87.87 |
14.33 |
-18.40 |
88.24 |
99.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
255.37 |
314.33 |
-18.40 |
41.53 |
126.91 |
P & L Balance carried down |
40.66 |
87.87 |
14.33 |
-18.40 |
88.24 |
Dividend |
20.76 |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
40.00 |
50.00 |
40.00 |
30.00 |
60.00 |
Dividend Per Share(Rs) |
4.00 |
5.00 |
4.00 |
3.00 |
6.00 |
Earnings Per Share-Unit Curr |
30.00 |
55.91 |
2.07 |
-9.39 |
18.74 |
Earnings Per Share(Adj)-Unit Curr |
30.00 |
55.91 |
2.07 |
-9.39 |
18.74 |
Book Value |
301.21 |
280.22 |
229.06 |
230.16 |
246.90 |
Book Value(Adj)-Unit Curr |
301.21 |
280.22 |
229.06 |
230.16 |
246.90 |