INCOME : |
|
|
|
|
|
Sales Turnover |
3,738.15 |
4,233.68 |
4,400.29 |
3,116.63 |
3,261.02 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,738.15 |
4,233.68 |
4,400.29 |
3,116.63 |
3,261.02 |
Other Income |
39.25 |
37.67 |
36.29 |
35.80 |
35.42 |
Stock Adjustments |
0.46 |
-3.42 |
-17.82 |
119.04 |
-73.86 |
Total Income |
3,777.86 |
4,267.93 |
4,418.76 |
3,271.47 |
3,222.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,959.61 |
3,482.52 |
3,567.72 |
2,356.63 |
2,643.25 |
Power and Fuel Cost |
109.11 |
111.08 |
97.87 |
79.55 |
90.84 |
Other Manufacturing Expenses |
124.12 |
128.98 |
112.50 |
84.23 |
45.51 |
Selling and Administration Expenses |
77.94 |
76.56 |
67.55 |
59.10 |
144.22 |
Miscellaneous Expenses |
70.59 |
64.70 |
61.76 |
57.35 |
64.81 |
Employee Benefit Expenses |
273.87 |
254.86 |
230.72 |
210.03 |
219.87 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
162.60 |
149.24 |
280.65 |
424.58 |
14.07 |
Interest |
18.18 |
18.48 |
17.58 |
28.48 |
29.52 |
Gross Profit |
144.42 |
130.76 |
263.07 |
396.10 |
-15.45 |
Depreciation |
35.00 |
35.46 |
36.57 |
35.43 |
34.25 |
Profit Before Tax |
109.42 |
95.30 |
226.50 |
360.67 |
-49.70 |
Current Tax |
27.88 |
23.75 |
59.16 |
78.46 |
-0.77 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.48 |
1.06 |
2.56 |
14.46 |
-21.77 |
Reported Net Profit |
79.07 |
70.48 |
164.78 |
267.74 |
-27.16 |
Extraordinary Items |
-0.02 |
-0.14 |
-1.33 |
-0.11 |
0.62 |
Adjusted Net Profit |
79.09 |
70.62 |
166.11 |
267.85 |
-27.78 |
Adjustment below Net Profit |
- |
- |
- |
- |
-6.73 |
Profit/Loss Balance carried down |
685.44 |
685.66 |
591.25 |
373.17 |
418.33 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
57.44 |
70.70 |
70.37 |
49.66 |
11.27 |
P & L Balance carried down |
707.07 |
685.44 |
685.66 |
591.25 |
373.17 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
70.00 |
60.00 |
130.00 |
170.00 |
- |
Dividend Per Share(Rs) |
7.00 |
6.00 |
13.00 |
17.00 |
- |
Earnings Per Share-Unit Curr |
56.13 |
50.03 |
116.97 |
190.05 |
-19.28 |
Earnings Per Share(Adj)-Unit Curr |
56.13 |
50.03 |
116.97 |
190.05 |
-19.28 |
Book Value |
972.67 |
921.82 |
886.49 |
783.98 |
593.62 |
Book Value(Adj)-Unit Curr |
972.67 |
921.82 |
886.49 |
783.98 |
593.62 |