INCOME : |
|
|
|
|
|
Sales Turnover |
1,449.42 |
1,341.65 |
1,436.30 |
1,177.38 |
1,038.07 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,449.42 |
1,341.65 |
1,436.30 |
1,177.38 |
1,038.07 |
Other Income |
93.54 |
79.69 |
85.68 |
102.48 |
181.11 |
Stock Adjustments |
44.66 |
62.74 |
-14.54 |
-67.10 |
68.33 |
Total Income |
1,587.62 |
1,484.08 |
1,507.44 |
1,212.76 |
1,287.51 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
41.43 |
39.60 |
35.33 |
32.01 |
38.42 |
Power and Fuel Cost |
60.36 |
59.88 |
53.75 |
45.46 |
47.76 |
Other Manufacturing Expenses |
334.98 |
306.93 |
200.02 |
179.16 |
187.71 |
Selling and Administration Expenses |
13.64 |
13.69 |
105.09 |
88.18 |
74.94 |
Miscellaneous Expenses |
50.85 |
45.08 |
43.08 |
84.29 |
39.43 |
Employee Benefit Expenses |
555.11 |
570.11 |
443.04 |
444.36 |
462.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
531.25 |
448.79 |
627.15 |
339.29 |
436.65 |
Interest |
- |
- |
0.74 |
- |
- |
Gross Profit |
531.25 |
448.79 |
626.41 |
339.29 |
436.65 |
Depreciation |
144.25 |
114.34 |
103.11 |
99.17 |
96.16 |
Profit Before Tax |
387.00 |
334.45 |
523.30 |
240.12 |
340.49 |
Current Tax |
96.90 |
89.44 |
149.02 |
64.83 |
90.34 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.24 |
-5.58 |
-2.71 |
-1.35 |
1.93 |
Reported Net Profit |
293.34 |
250.59 |
376.98 |
176.63 |
248.22 |
Extraordinary Items |
6.21 |
8.89 |
12.01 |
-33.49 |
5.32 |
Adjusted Net Profit |
287.13 |
241.70 |
364.97 |
210.12 |
242.90 |
Adjustment below Net Profit |
0.68 |
-25.69 |
-22.19 |
10.42 |
-10.55 |
Profit/Loss Balance carried down |
65.17 |
67.36 |
139.90 |
83.39 |
100.41 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
285.26 |
227.09 |
427.34 |
130.53 |
254.70 |
P & L Balance carried down |
73.92 |
65.17 |
67.36 |
139.90 |
83.39 |
Dividend |
71.22 |
61.05 |
61.05 |
59.33 |
71.20 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.50 |
36.90 |
60.00 |
74.00 |
60.00 |
Dividend Per Share(Rs) |
6.05 |
3.69 |
6.00 |
7.40 |
6.00 |
Earnings Per Share-Unit Curr |
14.42 |
12.31 |
18.53 |
7.44 |
10.46 |
Earnings Per Share(Adj)-Unit Curr |
14.42 |
12.31 |
18.53 |
7.44 |
10.46 |
Book Value |
120.55 |
110.29 |
105.24 |
118.82 |
116.44 |
Book Value(Adj)-Unit Curr |
120.55 |
110.29 |
105.24 |
118.82 |
116.44 |