INCOME : |
|
|
|
|
|
Sales Turnover |
1,136.12 |
887.80 |
710.79 |
610.39 |
577.40 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,136.12 |
887.80 |
710.79 |
610.39 |
577.40 |
Other Income |
45.50 |
32.91 |
29.93 |
14.31 |
20.85 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,181.62 |
920.71 |
740.72 |
624.70 |
598.25 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
4.33 |
4.05 |
3.11 |
3.56 |
4.19 |
Other Manufacturing Expenses |
127.51 |
104.64 |
71.56 |
59.36 |
37.87 |
Selling and Administration Expenses |
162.27 |
124.27 |
84.52 |
62.74 |
128.28 |
Miscellaneous Expenses |
33.89 |
24.19 |
21.58 |
26.23 |
20.82 |
Employee Benefit Expenses |
539.31 |
433.13 |
348.90 |
279.26 |
292.72 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
314.31 |
230.42 |
211.06 |
193.56 |
114.36 |
Interest |
4.11 |
3.89 |
3.18 |
5.35 |
10.70 |
Gross Profit |
310.20 |
226.53 |
207.88 |
188.21 |
103.66 |
Depreciation |
25.85 |
22.64 |
15.32 |
18.51 |
18.08 |
Profit Before Tax |
284.35 |
203.89 |
192.56 |
169.70 |
85.58 |
Current Tax |
52.71 |
38.73 |
30.91 |
49.21 |
24.19 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-5.69 |
-2.77 |
5.65 |
2.89 |
-4.52 |
Reported Net Profit |
237.34 |
167.94 |
155.99 |
117.59 |
65.91 |
Extraordinary Items |
2.19 |
1.22 |
1.05 |
0.89 |
-0.09 |
Adjusted Net Profit |
235.15 |
166.72 |
154.94 |
116.70 |
66.00 |
Adjustment below Net Profit |
- |
- |
- |
- |
-6.31 |
Profit/Loss Balance carried down |
704.02 |
567.56 |
436.47 |
332.87 |
294.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
34.98 |
31.48 |
24.48 |
13.99 |
20.88 |
P & L Balance carried down |
906.38 |
704.02 |
567.98 |
436.47 |
332.87 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
40.00 |
50.00 |
45.00 |
35.00 |
20.00 |
Dividend Per Share(Rs) |
4.00 |
5.00 |
4.50 |
3.50 |
2.00 |
Earnings Per Share-Unit Curr |
16.98 |
24.11 |
22.43 |
16.97 |
9.54 |
Earnings Per Share(Adj)-Unit Curr |
16.98 |
12.06 |
11.22 |
8.49 |
4.77 |
Book Value |
82.10 |
132.40 |
110.58 |
91.40 |
76.27 |
Book Value(Adj)-Unit Curr |
82.10 |
66.20 |
55.29 |
45.70 |
38.14 |