INCOME : |
|
|
|
|
|
Sales Turnover |
664.04 |
609.97 |
547.52 |
474.50 |
371.50 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
664.04 |
609.97 |
547.52 |
474.50 |
371.50 |
Other Income |
6.34 |
13.28 |
8.83 |
5.23 |
12.16 |
Stock Adjustments |
0.61 |
-13.16 |
-12.16 |
-11.33 |
4.42 |
Total Income |
670.99 |
610.09 |
544.19 |
468.40 |
388.08 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
255.81 |
237.44 |
217.09 |
178.25 |
112.50 |
Power and Fuel Cost |
2.48 |
2.59 |
2.27 |
1.95 |
2.11 |
Other Manufacturing Expenses |
28.42 |
23.07 |
23.67 |
15.18 |
32.48 |
Selling and Administration Expenses |
267.91 |
238.11 |
201.14 |
169.35 |
147.91 |
Miscellaneous Expenses |
1.09 |
0.57 |
0.52 |
2.60 |
1.39 |
Employee Benefit Expenses |
54.05 |
48.21 |
42.99 |
38.66 |
37.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
61.22 |
60.12 |
56.50 |
62.39 |
53.97 |
Interest |
21.99 |
23.14 |
24.30 |
25.93 |
25.52 |
Gross Profit |
39.23 |
36.98 |
32.20 |
36.46 |
28.45 |
Depreciation |
7.43 |
7.62 |
5.65 |
6.38 |
5.36 |
Profit Before Tax |
31.80 |
29.36 |
26.55 |
30.08 |
23.09 |
Current Tax |
9.26 |
5.85 |
6.91 |
6.46 |
6.86 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.74 |
3.27 |
0.61 |
0.98 |
0.61 |
Reported Net Profit |
21.81 |
20.23 |
19.02 |
22.64 |
15.61 |
Extraordinary Items |
- |
-0.02 |
0.01 |
0.02 |
-0.67 |
Adjusted Net Profit |
21.81 |
20.25 |
19.01 |
22.62 |
16.28 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.61 |
Profit/Loss Balance carried down |
157.69 |
138.49 |
120.51 |
97.87 |
85.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.30 |
1.04 |
1.04 |
- |
2.99 |
P & L Balance carried down |
178.20 |
157.69 |
138.49 |
120.51 |
97.87 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
8.00 |
8.00 |
5.00 |
Dividend Per Share(Rs) |
1.00 |
1.00 |
0.80 |
0.80 |
0.50 |
Earnings Per Share-Unit Curr |
16.77 |
15.56 |
14.63 |
17.41 |
12.00 |
Earnings Per Share(Adj)-Unit Curr |
16.77 |
15.56 |
14.63 |
17.41 |
12.00 |
Book Value |
190.54 |
174.91 |
160.45 |
146.51 |
129.32 |
Book Value(Adj)-Unit Curr |
190.54 |
174.91 |
160.45 |
146.51 |
129.32 |