INCOME : |
|
|
|
|
|
Sales Turnover |
6,861.95 |
6,920.96 |
3,884.90 |
2,337.79 |
3,264.49 |
Excise Duty |
617.42 |
621.68 |
324.71 |
185.26 |
292.36 |
Net Sales |
6,244.53 |
6,299.28 |
3,560.19 |
2,152.53 |
2,972.13 |
Other Income |
175.30 |
111.88 |
85.74 |
80.51 |
98.95 |
Stock Adjustments |
-0.17 |
0.79 |
0.38 |
-0.10 |
-0.05 |
Total Income |
6,419.66 |
6,411.95 |
3,646.31 |
2,232.94 |
3,071.03 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,629.12 |
4,454.93 |
2,058.96 |
748.86 |
1,383.21 |
Power and Fuel Cost |
156.90 |
148.18 |
121.80 |
72.95 |
117.01 |
Other Manufacturing Expenses |
145.26 |
119.50 |
107.73 |
86.88 |
94.10 |
Selling and Administration Expenses |
37.56 |
33.74 |
22.37 |
40.35 |
25.07 |
Miscellaneous Expenses |
329.33 |
272.51 |
258.59 |
184.78 |
226.87 |
Employee Benefit Expenses |
150.07 |
137.09 |
108.41 |
102.28 |
102.64 |
Less: Preoperative Expenditure |
46.51 |
50.07 |
41.61 |
17.63 |
29.67 |
Total Expenses |
4,401.73 |
5,115.88 |
2,636.25 |
1,218.48 |
1,919.24 |
Operating Profit |
2,017.93 |
1,296.07 |
1,010.06 |
1,014.47 |
1,151.79 |
Interest |
11.53 |
9.39 |
7.53 |
7.19 |
6.53 |
Gross Profit |
2,006.40 |
1,286.68 |
1,002.53 |
1,007.28 |
1,145.26 |
Depreciation |
273.64 |
231.14 |
196.27 |
173.67 |
161.73 |
Profit Before Tax |
1,732.76 |
1,055.54 |
806.26 |
833.61 |
983.53 |
Current Tax |
406.92 |
257.34 |
185.78 |
197.75 |
233.10 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
36.77 |
8.15 |
23.53 |
16.28 |
-43.07 |
Reported Net Profit |
1,289.07 |
790.05 |
596.95 |
619.58 |
793.51 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
1,289.07 |
790.05 |
596.95 |
619.58 |
793.51 |
Adjustment below Net Profit |
-3.85 |
-1.26 |
0.13 |
0.91 |
-42.16 |
Profit/Loss Balance carried down |
3,823.60 |
3,286.69 |
2,921.74 |
2,642.05 |
2,088.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
276.57 |
251.88 |
232.13 |
340.78 |
197.56 |
P & L Balance carried down |
4,832.25 |
3,823.60 |
3,286.69 |
2,921.76 |
2,642.05 |
Dividend |
118.53 |
98.78 |
93.84 |
88.90 |
93.84 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
160.00 |
250.00 |
230.00 |
350.00 |
Dividend Per Share(Rs) |
30.00 |
16.00 |
25.00 |
23.00 |
35.00 |
Earnings Per Share-Unit Curr |
130.50 |
79.98 |
60.43 |
62.72 |
80.33 |
Earnings Per Share(Adj)-Unit Curr |
130.50 |
79.98 |
60.43 |
62.72 |
80.33 |
Book Value |
520.64 |
418.53 |
364.17 |
327.24 |
298.92 |
Book Value(Adj)-Unit Curr |
520.64 |
418.53 |
364.17 |
327.24 |
298.92 |