INCOME : |
|
|
|
|
|
Sales Turnover |
2,898.89 |
3,252.08 |
3,006.86 |
2,685.57 |
2,110.79 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,898.89 |
3,252.08 |
3,006.86 |
2,685.57 |
2,110.79 |
Other Income |
107.19 |
77.33 |
63.97 |
53.36 |
60.89 |
Stock Adjustments |
652.96 |
-228.77 |
-194.78 |
45.17 |
224.49 |
Total Income |
3,659.04 |
3,100.64 |
2,876.05 |
2,784.10 |
2,396.17 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,620.25 |
2,093.64 |
1,927.86 |
1,873.79 |
1,631.46 |
Power and Fuel Cost |
31.22 |
33.39 |
35.40 |
34.25 |
54.21 |
Other Manufacturing Expenses |
149.64 |
125.82 |
105.51 |
84.67 |
81.81 |
Selling and Administration Expenses |
101.25 |
130.24 |
124.60 |
76.37 |
61.08 |
Miscellaneous Expenses |
17.71 |
18.81 |
3.16 |
46.99 |
37.72 |
Employee Benefit Expenses |
200.54 |
187.74 |
165.92 |
142.95 |
133.76 |
Less: Preoperative Expenditure |
1.06 |
2.86 |
2.27 |
0.14 |
1.43 |
Total Expenses |
3,119.55 |
2,586.78 |
2,360.18 |
2,258.88 |
1,998.61 |
Operating Profit |
539.49 |
513.86 |
515.87 |
525.22 |
397.56 |
Interest |
50.09 |
37.68 |
34.82 |
61.86 |
88.38 |
Gross Profit |
489.40 |
476.18 |
481.05 |
463.36 |
309.18 |
Depreciation |
126.74 |
121.25 |
94.71 |
95.55 |
57.23 |
Profit Before Tax |
362.66 |
354.93 |
386.34 |
367.81 |
251.95 |
Current Tax |
93.61 |
94.12 |
104.47 |
101.62 |
47.83 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.67 |
10.74 |
-13.49 |
-3.31 |
6.11 |
Reported Net Profit |
271.72 |
250.07 |
295.36 |
269.50 |
198.01 |
Extraordinary Items |
31.76 |
3.74 |
4.81 |
8.69 |
-0.38 |
Adjusted Net Profit |
239.96 |
246.33 |
290.55 |
260.81 |
198.39 |
Adjustment below Net Profit |
- |
- |
-23.41 |
- |
-5.99 |
Profit/Loss Balance carried down |
2,178.25 |
1,960.56 |
1,737.16 |
1,467.66 |
1,304.77 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
38.45 |
32.38 |
48.55 |
- |
29.14 |
P & L Balance carried down |
2,411.52 |
2,178.25 |
1,960.56 |
1,737.16 |
1,467.65 |
Dividend |
- |
- |
- |
- |
29.14 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
250.00 |
200.00 |
200.00 |
150.00 |
100.00 |
Dividend Per Share(Rs) |
5.00 |
4.00 |
4.00 |
3.00 |
2.00 |
Earnings Per Share-Unit Curr |
33.57 |
30.89 |
36.49 |
33.29 |
24.46 |
Earnings Per Share(Adj)-Unit Curr |
33.57 |
30.89 |
36.49 |
33.29 |
24.46 |
Book Value |
362.13 |
334.15 |
291.38 |
258.15 |
198.70 |
Book Value(Adj)-Unit Curr |
362.13 |
334.15 |
291.38 |
258.15 |
198.70 |