INCOME : |
|
|
|
|
|
Sales Turnover |
64.35 |
64.34 |
63.22 |
63.22 |
63.23 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
64.35 |
64.34 |
63.22 |
63.22 |
63.23 |
Other Income |
5.57 |
4.19 |
4.20 |
36.72 |
3.56 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
69.92 |
68.53 |
67.42 |
99.94 |
66.79 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
15.68 |
14.62 |
14.44 |
11.94 |
12.51 |
Other Manufacturing Expenses |
0.09 |
0.10 |
0.09 |
0.09 |
0.10 |
Selling and Administration Expenses |
4.60 |
2.05 |
2.30 |
2.25 |
2.02 |
Miscellaneous Expenses |
1.26 |
1.27 |
-13.28 |
-10.75 |
-11.35 |
Employee Benefit Expenses |
2.74 |
3.16 |
2.70 |
2.25 |
2.14 |
Less: Preoperative Expenditure |
15.92 |
14.79 |
- |
- |
- |
Total Expenses |
8.45 |
6.41 |
- |
- |
- |
Operating Profit |
61.46 |
62.12 |
61.17 |
94.17 |
61.37 |
Interest |
5.70 |
6.73 |
7.31 |
7.04 |
2.12 |
Gross Profit |
55.76 |
55.39 |
53.86 |
87.13 |
59.25 |
Depreciation |
2.10 |
2.05 |
1.81 |
1.60 |
1.25 |
Profit Before Tax |
53.66 |
53.34 |
52.05 |
85.53 |
58.00 |
Current Tax |
30.37 |
30.34 |
19.03 |
15.49 |
14.40 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.26 |
-0.27 |
0.03 |
- |
-0.33 |
Reported Net Profit |
23.56 |
23.28 |
32.99 |
70.04 |
43.94 |
Extraordinary Items |
- |
- |
- |
24.10 |
0.47 |
Adjusted Net Profit |
23.56 |
23.28 |
32.99 |
45.94 |
43.47 |
Adjustment below Net Profit |
3.49 |
-0.52 |
-0.27 |
-0.51 |
-8.41 |
Profit/Loss Balance carried down |
236.11 |
239.56 |
223.12 |
169.87 |
167.17 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
22.91 |
26.21 |
16.28 |
16.28 |
32.83 |
P & L Balance carried down |
240.25 |
236.11 |
239.56 |
223.12 |
169.87 |
Dividend |
- |
- |
- |
16.55 |
16.55 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
175.00 |
175.00 |
200.00 |
250.00 |
125.00 |
Dividend Per Share(Rs) |
1.75 |
1.75 |
2.00 |
5.00 |
2.50 |
Earnings Per Share-Unit Curr |
1.78 |
1.76 |
2.49 |
10.58 |
6.64 |
Earnings Per Share(Adj)-Unit Curr |
1.78 |
1.76 |
2.49 |
5.29 |
3.32 |
Book Value |
41.37 |
30.55 |
21.72 |
45.40 |
23.03 |
Book Value(Adj)-Unit Curr |
41.37 |
30.55 |
21.72 |
22.70 |
11.52 |