INCOME : |
|
|
|
|
|
Sales Turnover |
41,227.60 |
35,341.44 |
27,018.94 |
22,720.67 |
18,632.57 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
41,227.60 |
35,341.44 |
27,018.94 |
22,720.67 |
18,632.57 |
Other Income |
512.96 |
520.70 |
487.53 |
71.07 |
373.84 |
Stock Adjustments |
-24.28 |
670.77 |
790.59 |
-57.70 |
-414.59 |
Total Income |
41,716.28 |
36,532.91 |
28,297.06 |
22,734.04 |
18,591.82 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
39,509.11 |
34,518.31 |
26,684.44 |
21,805.20 |
17,459.16 |
Power and Fuel Cost |
- |
- |
- |
- |
- |
Other Manufacturing Expenses |
53.12 |
64.41 |
30.15 |
21.67 |
18.64 |
Selling and Administration Expenses |
316.42 |
267.45 |
175.35 |
149.54 |
123.31 |
Miscellaneous Expenses |
53.42 |
65.18 |
89.49 |
63.84 |
76.20 |
Employee Benefit Expenses |
254.57 |
232.47 |
172.30 |
152.18 |
144.19 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,529.64 |
1,385.09 |
1,145.33 |
541.61 |
770.32 |
Interest |
190.03 |
82.40 |
10.78 |
46.06 |
118.30 |
Gross Profit |
1,339.61 |
1,302.69 |
1,134.55 |
495.55 |
652.02 |
Depreciation |
36.32 |
26.49 |
30.15 |
27.83 |
26.22 |
Profit Before Tax |
1,303.29 |
1,276.20 |
1,104.40 |
467.72 |
625.80 |
Current Tax |
226.91 |
203.28 |
175.91 |
202.79 |
130.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.86 |
1.04 |
-6.58 |
1.60 |
6.02 |
Reported Net Profit |
1,081.24 |
1,071.88 |
935.07 |
263.33 |
489.60 |
Extraordinary Items |
40.99 |
2.00 |
2.39 |
1.28 |
0.59 |
Adjusted Net Profit |
1,040.25 |
1,069.88 |
932.68 |
262.05 |
489.01 |
Adjustment below Net Profit |
- |
- |
- |
- |
-3.50 |
Profit/Loss Balance carried down |
2,692.71 |
2,136.60 |
1,654.60 |
1,391.27 |
1,200.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
562.81 |
515.77 |
453.07 |
- |
295.70 |
P & L Balance carried down |
3,211.14 |
2,692.71 |
2,136.60 |
1,654.60 |
1,391.27 |
Dividend |
- |
- |
- |
- |
167.30 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
310.00 |
360.00 |
330.00 |
580.00 |
215.00 |
Dividend Per Share(Rs) |
6.20 |
7.20 |
6.60 |
11.60 |
4.30 |
Earnings Per Share-Unit Curr |
13.83 |
13.71 |
11.97 |
6.77 |
12.58 |
Earnings Per Share(Adj)-Unit Curr |
13.83 |
13.71 |
11.97 |
3.39 |
6.29 |
Book Value |
46.36 |
39.75 |
32.62 |
53.13 |
46.31 |
Book Value(Adj)-Unit Curr |
46.36 |
39.75 |
32.62 |
26.57 |
23.16 |