INCOME : |
|
|
|
|
|
Sales Turnover |
4,357.10 |
4,040.54 |
3,559.95 |
1,749.42 |
1,563.34 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,357.10 |
4,040.54 |
3,559.95 |
1,749.42 |
1,563.34 |
Other Income |
16.06 |
12.40 |
13.03 |
16.32 |
22.11 |
Stock Adjustments |
18.27 |
24.67 |
34.51 |
-16.71 |
7.09 |
Total Income |
4,391.43 |
4,077.61 |
3,607.49 |
1,749.03 |
1,592.54 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,854.32 |
2,688.31 |
2,221.65 |
1,082.37 |
973.35 |
Power and Fuel Cost |
126.01 |
103.01 |
82.40 |
53.19 |
52.44 |
Other Manufacturing Expenses |
317.97 |
306.26 |
305.56 |
130.88 |
107.03 |
Selling and Administration Expenses |
244.46 |
215.11 |
280.88 |
104.57 |
98.48 |
Miscellaneous Expenses |
9.38 |
26.00 |
15.39 |
5.00 |
11.79 |
Employee Benefit Expenses |
358.03 |
283.72 |
235.80 |
152.94 |
156.14 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
481.26 |
455.20 |
465.81 |
220.07 |
193.31 |
Interest |
102.67 |
83.54 |
85.42 |
83.93 |
88.67 |
Gross Profit |
378.59 |
371.66 |
380.39 |
136.14 |
104.64 |
Depreciation |
89.95 |
80.44 |
76.87 |
72.31 |
71.94 |
Profit Before Tax |
288.64 |
291.22 |
303.52 |
63.83 |
32.70 |
Current Tax |
93.94 |
95.14 |
89.62 |
4.54 |
-2.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-25.19 |
2.28 |
8.44 |
10.04 |
11.43 |
Reported Net Profit |
219.89 |
193.80 |
205.46 |
49.25 |
23.45 |
Extraordinary Items |
0.78 |
-0.03 |
0.41 |
0.56 |
0.14 |
Adjusted Net Profit |
219.11 |
193.83 |
205.05 |
48.69 |
23.31 |
Adjustment below Net Profit |
1.14 |
-2.66 |
-2.57 |
0.26 |
-0.99 |
Profit/Loss Balance carried down |
161.40 |
187.46 |
36.94 |
11.24 |
78.65 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
209.45 |
217.20 |
52.37 |
23.81 |
89.87 |
P & L Balance carried down |
172.98 |
161.40 |
187.46 |
36.94 |
11.24 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
100.00 |
75.00 |
20.00 |
- |
Dividend Per Share(Rs) |
1.00 |
1.00 |
3.75 |
2.00 |
- |
Earnings Per Share-Unit Curr |
14.01 |
12.38 |
65.81 |
31.55 |
15.04 |
Earnings Per Share(Adj)-Unit Curr |
14.01 |
12.38 |
13.16 |
3.16 |
1.50 |
Book Value |
82.39 |
69.13 |
287.98 |
446.20 |
413.82 |
Book Value(Adj)-Unit Curr |
82.39 |
69.13 |
57.60 |
44.62 |
41.39 |