INCOME : |
|
|
|
|
|
Sales Turnover |
2,117.00 |
2,096.34 |
1,405.77 |
1,033.79 |
1,081.13 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,117.00 |
2,096.34 |
1,405.77 |
1,033.79 |
1,081.13 |
Other Income |
34.91 |
12.21 |
6.01 |
30.96 |
16.48 |
Stock Adjustments |
22.49 |
38.98 |
47.76 |
-23.61 |
29.47 |
Total Income |
2,174.40 |
2,147.53 |
1,459.54 |
1,041.14 |
1,127.08 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,181.12 |
1,290.79 |
824.38 |
483.63 |
598.63 |
Power and Fuel Cost |
116.54 |
103.17 |
81.30 |
63.01 |
74.10 |
Other Manufacturing Expenses |
196.31 |
205.85 |
149.12 |
47.92 |
96.75 |
Selling and Administration Expenses |
132.88 |
108.18 |
60.39 |
27.14 |
67.99 |
Miscellaneous Expenses |
8.24 |
8.43 |
11.00 |
93.96 |
4.62 |
Employee Benefit Expenses |
132.12 |
128.63 |
99.26 |
88.10 |
78.58 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
407.19 |
302.47 |
234.09 |
237.38 |
206.42 |
Interest |
91.46 |
78.54 |
45.69 |
39.98 |
42.43 |
Gross Profit |
315.73 |
223.93 |
188.40 |
197.40 |
163.99 |
Depreciation |
154.88 |
132.82 |
77.69 |
75.49 |
65.39 |
Profit Before Tax |
160.85 |
91.11 |
110.71 |
121.91 |
98.60 |
Current Tax |
-3.12 |
20.12 |
19.65 |
20.69 |
19.65 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
23.19 |
11.75 |
11.22 |
0.79 |
8.86 |
Reported Net Profit |
140.79 |
59.23 |
79.84 |
100.42 |
70.08 |
Extraordinary Items |
19.06 |
-1.45 |
-4.71 |
19.74 |
8.02 |
Adjusted Net Profit |
121.73 |
60.68 |
84.55 |
80.68 |
62.06 |
Adjustment below Net Profit |
0.99 |
0.63 |
0.15 |
0.13 |
-0.73 |
Profit/Loss Balance carried down |
562.93 |
518.65 |
482.52 |
382.47 |
313.12 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
88.20 |
15.58 |
22.69 |
0.51 |
- |
P & L Balance carried down |
616.51 |
562.93 |
539.82 |
482.52 |
382.47 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
651.00 |
115.00 |
115.00 |
- |
- |
Dividend Per Share(Rs) |
65.10 |
11.50 |
11.50 |
- |
- |
Earnings Per Share-Unit Curr |
102.63 |
43.18 |
58.19 |
73.20 |
51.09 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
734.87 |
693.22 |
672.00 |
410.34 |
318.21 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |