INCOME : |
|
|
|
|
|
Sales Turnover |
251.24 |
222.54 |
194.73 |
181.27 |
207.78 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
251.24 |
222.54 |
194.73 |
181.27 |
207.78 |
Other Income |
90.96 |
65.57 |
45.42 |
36.32 |
40.57 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
342.20 |
288.11 |
240.15 |
217.59 |
248.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.66 |
0.70 |
0.40 |
0.34 |
0.77 |
Other Manufacturing Expenses |
16.03 |
11.05 |
9.04 |
7.61 |
6.71 |
Selling and Administration Expenses |
18.80 |
18.41 |
15.20 |
18.09 |
31.17 |
Miscellaneous Expenses |
2.91 |
9.01 |
3.87 |
2.88 |
5.51 |
Employee Benefit Expenses |
145.21 |
123.43 |
111.45 |
110.04 |
105.11 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
158.60 |
125.51 |
100.20 |
78.64 |
99.09 |
Interest |
3.77 |
1.34 |
1.51 |
1.73 |
1.66 |
Gross Profit |
154.83 |
124.17 |
98.69 |
76.91 |
97.43 |
Depreciation |
7.99 |
7.03 |
5.34 |
5.25 |
5.38 |
Profit Before Tax |
146.84 |
117.14 |
93.35 |
71.66 |
92.05 |
Current Tax |
23.57 |
19.05 |
19.93 |
17.90 |
27.07 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.11 |
2.15 |
0.11 |
0.81 |
0.01 |
Reported Net Profit |
123.16 |
95.93 |
73.31 |
52.95 |
64.98 |
Extraordinary Items |
0.50 |
0.07 |
- |
0.74 |
- |
Adjusted Net Profit |
122.66 |
95.86 |
73.31 |
52.21 |
64.98 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
631.88 |
562.97 |
515.72 |
488.43 |
458.35 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
125.47 |
27.02 |
26.06 |
25.65 |
34.91 |
P & L Balance carried down |
629.57 |
631.88 |
562.97 |
515.72 |
488.43 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,000.00 |
1,300.00 |
280.00 |
270.00 |
270.00 |
Dividend Per Share(Rs) |
100.00 |
130.00 |
28.00 |
27.00 |
27.00 |
Earnings Per Share-Unit Curr |
127.61 |
99.40 |
75.96 |
54.86 |
67.33 |
Earnings Per Share(Adj)-Unit Curr |
127.61 |
99.40 |
75.96 |
54.86 |
67.33 |
Book Value |
768.23 |
763.21 |
688.81 |
636.79 |
603.58 |
Book Value(Adj)-Unit Curr |
768.23 |
763.21 |
688.81 |
636.79 |
603.58 |