INCOME : |
|
|
|
|
|
Sales Turnover |
2,151.67 |
1,891.27 |
1,734.86 |
1,541.02 |
1,171.66 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,151.67 |
1,891.27 |
1,734.86 |
1,541.02 |
1,171.66 |
Other Income |
145.96 |
215.50 |
69.26 |
108.84 |
170.99 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
2,297.63 |
2,106.77 |
1,804.12 |
1,649.86 |
1,342.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
32.44 |
30.51 |
30.65 |
29.50 |
26.67 |
Other Manufacturing Expenses |
34.72 |
33.39 |
21.98 |
26.32 |
21.01 |
Selling and Administration Expenses |
206.61 |
240.97 |
237.88 |
231.26 |
201.21 |
Miscellaneous Expenses |
74.48 |
58.33 |
36.92 |
120.18 |
21.97 |
Employee Benefit Expenses |
1,246.54 |
931.80 |
796.18 |
735.00 |
548.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
702.84 |
811.77 |
680.51 |
507.60 |
523.05 |
Interest |
2.93 |
4.34 |
6.74 |
6.48 |
6.89 |
Gross Profit |
699.91 |
807.43 |
673.77 |
501.12 |
516.16 |
Depreciation |
109.73 |
91.90 |
91.98 |
87.82 |
80.47 |
Profit Before Tax |
590.18 |
715.53 |
581.79 |
413.30 |
435.69 |
Current Tax |
65.57 |
56.45 |
40.55 |
13.93 |
44.88 |
Fringe Benefit tax |
- |
- |
1.40 |
4.74 |
4.01 |
Deferred Tax |
24.83 |
4.04 |
-2.89 |
5.48 |
-0.72 |
Reported Net Profit |
499.78 |
655.04 |
542.73 |
389.15 |
387.52 |
Extraordinary Items |
27.96 |
20.45 |
39.37 |
36.04 |
26.97 |
Adjusted Net Profit |
471.82 |
634.59 |
503.36 |
353.11 |
360.55 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.69 |
Profit/Loss Balance carried down |
1,616.95 |
1,989.04 |
1,545.90 |
1,240.65 |
942.73 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
1,027.13 |
99.59 |
83.90 |
88.91 |
P & L Balance carried down |
2,116.73 |
1,616.95 |
1,989.04 |
1,545.90 |
1,240.65 |
Dividend |
- |
824.66 |
38.74 |
38.45 |
41.82 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
3,150.00 |
150.00 |
150.00 |
150.00 |
Dividend Per Share(Rs) |
- |
63.00 |
3.00 |
3.00 |
- |
Earnings Per Share-Unit Curr |
37.16 |
39.43 |
41.53 |
29.87 |
27.28 |
Earnings Per Share(Adj)-Unit Curr |
37.16 |
39.43 |
41.53 |
29.87 |
27.28 |
Book Value |
250.24 |
223.97 |
247.23 |
196.80 |
184.02 |
Book Value(Adj)-Unit Curr |
250.24 |
223.97 |
247.23 |
196.80 |
184.02 |