INCOME : |
|
|
|
|
|
Sales Turnover |
3,592.64 |
2,561.15 |
1,754.45 |
1,140.84 |
1,433.30 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,592.64 |
2,561.15 |
1,754.45 |
1,140.84 |
1,433.30 |
Other Income |
299.62 |
201.84 |
161.32 |
185.72 |
225.50 |
Stock Adjustments |
6.06 |
-4.73 |
-0.39 |
-11.33 |
24.20 |
Total Income |
3,898.32 |
2,758.26 |
1,915.38 |
1,315.23 |
1,683.00 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,257.43 |
1,607.34 |
943.57 |
471.17 |
128.05 |
Power and Fuel Cost |
9.83 |
8.89 |
8.63 |
6.30 |
8.45 |
Other Manufacturing Expenses |
663.34 |
405.86 |
298.31 |
211.47 |
874.50 |
Selling and Administration Expenses |
60.65 |
50.38 |
55.45 |
56.98 |
93.76 |
Miscellaneous Expenses |
23.24 |
17.65 |
24.35 |
53.77 |
24.44 |
Employee Benefit Expenses |
348.93 |
316.91 |
290.29 |
269.38 |
296.94 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
534.90 |
351.21 |
294.78 |
246.16 |
256.84 |
Interest |
12.65 |
6.83 |
1.83 |
9.95 |
2.88 |
Gross Profit |
522.25 |
344.38 |
292.95 |
236.21 |
253.96 |
Depreciation |
41.33 |
39.17 |
35.71 |
29.09 |
30.09 |
Profit Before Tax |
480.92 |
305.21 |
257.24 |
207.12 |
223.87 |
Current Tax |
124.56 |
73.54 |
62.82 |
58.87 |
58.09 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.90 |
3.55 |
4.89 |
-5.22 |
2.30 |
Reported Net Profit |
357.27 |
228.12 |
189.53 |
153.47 |
163.48 |
Extraordinary Items |
14.41 |
8.69 |
8.89 |
-5.95 |
-3.17 |
Adjusted Net Profit |
342.86 |
219.43 |
180.64 |
159.42 |
166.65 |
Adjustment below Net Profit |
- |
- |
1.12 |
3.56 |
-23.87 |
Profit/Loss Balance carried down |
1,234.56 |
1,079.18 |
952.63 |
855.74 |
853.82 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
98.74 |
72.74 |
69.88 |
60.14 |
137.69 |
P & L Balance carried down |
1,493.09 |
1,234.56 |
1,073.40 |
952.63 |
855.74 |
Dividend |
90.73 |
63.00 |
56.70 |
44.10 |
65.75 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
93.60 |
62.00 |
58.00 |
50.00 |
71.40 |
Dividend Per Share(Rs) |
9.36 |
6.20 |
5.80 |
5.00 |
7.14 |
Earnings Per Share-Unit Curr |
31.19 |
19.91 |
16.55 |
13.40 |
14.27 |
Earnings Per Share(Adj)-Unit Curr |
31.19 |
19.91 |
16.55 |
13.40 |
14.27 |
Book Value |
146.09 |
123.42 |
109.81 |
99.27 |
90.81 |
Book Value(Adj)-Unit Curr |
146.09 |
123.42 |
109.81 |
99.27 |
90.81 |