INCOME : |
|
|
|
|
|
Operating Income |
7,828.92 |
7,081.99 |
6,986.44 |
7,267.21 |
7,567.30 |
Other Income |
119.18 |
4.19 |
11.22 |
10.52 |
4.34 |
Total Income |
7,948.10 |
7,086.18 |
6,997.66 |
7,277.73 |
7,571.64 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
42.31 |
34.98 |
32.56 |
32.98 |
58.16 |
Miscellaneous Expenses |
-140.65 |
56.78 |
-139.36 |
38.06 |
246.41 |
Interest |
4,960.82 |
4,507.08 |
4,532.53 |
4,764.82 |
4,847.81 |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
232.32 |
186.62 |
218.09 |
206.25 |
239.02 |
Total Expenditure |
5,094.80 |
4,785.46 |
4,643.82 |
5,042.11 |
5,391.40 |
Gross Profit |
2,853.30 |
2,300.72 |
2,353.84 |
2,235.62 |
2,180.24 |
Depreciation |
9.86 |
11.31 |
7.90 |
6.98 |
5.71 |
Profit Before Tax |
2,843.44 |
2,289.41 |
2,345.94 |
2,228.64 |
2,174.53 |
Current Tax |
511.02 |
433.60 |
418.76 |
423.42 |
451.20 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
215.68 |
154.19 |
210.58 |
226.64 |
14.91 |
Reported Net Profit |
2,116.74 |
1,701.62 |
1,716.60 |
1,578.58 |
1,708.42 |
Extraordinary Items |
5.68 |
0.05 |
- |
- |
0.01 |
Adjusted Net Profit |
2,111.06 |
1,701.57 |
1,716.60 |
1,578.58 |
1,708.41 |
Adjustment below net profit |
7.13 |
24.74 |
-1.91 |
-19.37 |
-22.81 |
Profit/Loss Balance brought forward |
625.68 |
553.49 |
285.90 |
477.91 |
36.24 |
Appropriations |
2,003.90 |
1,654.16 |
1,447.09 |
1,751.22 |
1,243.94 |
P & L Balance carried down |
745.65 |
625.69 |
553.50 |
285.90 |
477.91 |
Dividend |
300.29 |
150.14 |
150.14 |
150.14 |
150.14 |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
41.50 |
38.50 |
35.00 |
21.80 |
31.00 |
Dividend Per Share(Rs) |
4.15 |
3.85 |
3.50 |
2.18 |
3.10 |
Earnings Per Share-Unit Curr |
10.57 |
8.50 |
8.57 |
7.89 |
8.53 |
Earnings Per Share(Adj)-Unit Curr |
10.57 |
8.50 |
8.57 |
7.89 |
8.53 |
Book Value-Unit Curr |
82.99 |
77.15 |
72.27 |
65.88 |
61.66 |
Book Value(Adj)-Unit Curr |
82.99 |
77.15 |
72.27 |
65.88 |
61.66 |