INCOME : |
|
|
|
|
|
Sales Turnover |
617.01 |
512.17 |
419.86 |
397.86 |
216.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
617.01 |
512.17 |
419.86 |
397.86 |
216.20 |
Other Income |
28.98 |
46.90 |
31.98 |
8.09 |
33.63 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
645.99 |
559.07 |
451.84 |
405.95 |
249.83 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.20 |
0.25 |
0.18 |
0.26 |
0.47 |
Other Manufacturing Expenses |
323.50 |
249.44 |
231.95 |
240.51 |
119.10 |
Selling and Administration Expenses |
9.45 |
9.64 |
7.66 |
6.83 |
8.10 |
Miscellaneous Expenses |
6.78 |
4.11 |
3.45 |
25.92 |
2.66 |
Employee Benefit Expenses |
75.46 |
71.12 |
66.86 |
67.35 |
45.97 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
230.60 |
224.50 |
141.73 |
65.08 |
73.53 |
Interest |
15.32 |
10.68 |
11.54 |
15.79 |
14.37 |
Gross Profit |
215.28 |
213.82 |
130.19 |
49.29 |
59.16 |
Depreciation |
63.63 |
62.80 |
43.41 |
32.38 |
25.76 |
Profit Before Tax |
151.65 |
151.02 |
86.78 |
16.91 |
33.40 |
Current Tax |
11.33 |
- |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
26.22 |
39.19 |
22.11 |
7.73 |
7.20 |
Reported Net Profit |
114.09 |
111.82 |
64.68 |
9.18 |
26.20 |
Extraordinary Items |
0.49 |
0.85 |
0.04 |
0.06 |
0.73 |
Adjusted Net Profit |
113.60 |
110.97 |
64.64 |
9.12 |
25.47 |
Adjustment below Net Profit |
-0.21 |
-0.43 |
0.33 |
0.57 |
-0.94 |
Profit/Loss Balance carried down |
501.21 |
391.27 |
327.71 |
319.41 |
296.06 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.45 |
1.45 |
1.45 |
1.45 |
1.91 |
P & L Balance carried down |
613.65 |
501.21 |
391.27 |
327.71 |
319.41 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
Earnings Per Share-Unit Curr |
39.37 |
38.59 |
22.32 |
3.17 |
9.04 |
Earnings Per Share(Adj)-Unit Curr |
39.37 |
38.59 |
22.32 |
3.17 |
9.04 |
Book Value |
406.14 |
367.21 |
331.04 |
309.54 |
306.61 |
Book Value(Adj)-Unit Curr |
406.14 |
367.21 |
331.04 |
309.54 |
306.61 |