INCOME : |
|
|
|
|
|
Sales Turnover |
14,113.31 |
13,280.93 |
10,127.86 |
6,567.29 |
12,682.92 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
14,113.31 |
13,280.93 |
10,127.86 |
6,567.29 |
12,682.92 |
Other Income |
393.77 |
426.47 |
451.97 |
182.28 |
766.75 |
Stock Adjustments |
332.18 |
14.38 |
-229.13 |
463.45 |
-79.48 |
Total Income |
14,839.26 |
13,721.78 |
10,350.70 |
7,213.02 |
13,370.19 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
742.22 |
989.82 |
634.63 |
475.09 |
397.15 |
Power and Fuel Cost |
256.77 |
239.88 |
244.10 |
225.42 |
233.72 |
Other Manufacturing Expenses |
3,287.26 |
2,520.59 |
172.96 |
1,646.74 |
1,412.99 |
Selling and Administration Expenses |
1,087.47 |
893.22 |
578.57 |
671.37 |
3,854.85 |
Miscellaneous Expenses |
-179.04 |
828.84 |
2,347.58 |
-124.74 |
299.65 |
Employee Benefit Expenses |
7,150.69 |
7,358.12 |
5,788.32 |
5,565.72 |
5,761.35 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
2,493.89 |
891.31 |
584.54 |
-1,246.58 |
1,410.48 |
Interest |
61.83 |
55.69 |
77.75 |
121.69 |
221.83 |
Gross Profit |
2,432.06 |
835.62 |
506.79 |
-1,368.27 |
1,188.65 |
Depreciation |
340.39 |
305.43 |
315.48 |
208.79 |
197.53 |
Profit Before Tax |
2,091.67 |
530.19 |
191.31 |
-1,577.06 |
991.12 |
Current Tax |
180.33 |
1.31 |
- |
21.37 |
0.35 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
346.88 |
-135.90 |
79.69 |
-395.95 |
72.09 |
Reported Net Profit |
1,564.46 |
664.78 |
111.62 |
-1,202.48 |
918.68 |
Extraordinary Items |
10.43 |
8.17 |
0.11 |
-1.92 |
0.20 |
Adjusted Net Profit |
1,554.03 |
656.61 |
111.51 |
-1,200.56 |
918.48 |
Adjustment below Net Profit |
- |
- |
73.34 |
- |
- |
Profit/Loss Balance carried down |
-1,006.98 |
-1,671.76 |
-1,568.19 |
-580.90 |
-2,557.10 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
-1,057.52 |
P & L Balance carried down |
557.48 |
-1,006.98 |
-1,383.23 |
-1,783.38 |
-580.90 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
335.94 |
142.75 |
23.97 |
-258.21 |
197.27 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
1,142.74 |
816.81 |
702.98 |
663.26 |
922.84 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |