INCOME : |
|
|
|
|
|
Sales Turnover |
699.17 |
865.53 |
584.43 |
366.43 |
540.31 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
699.17 |
865.53 |
584.43 |
366.43 |
540.31 |
Other Income |
34.98 |
5.51 |
20.22 |
20.53 |
6.02 |
Stock Adjustments |
0.74 |
0.76 |
0.62 |
-1.52 |
-0.53 |
Total Income |
734.89 |
871.80 |
605.27 |
385.44 |
545.80 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
304.33 |
429.89 |
318.46 |
179.82 |
259.99 |
Power and Fuel Cost |
157.16 |
171.80 |
119.51 |
72.38 |
98.54 |
Other Manufacturing Expenses |
37.99 |
39.44 |
34.01 |
22.32 |
31.43 |
Selling and Administration Expenses |
16.77 |
27.20 |
29.44 |
23.87 |
16.84 |
Miscellaneous Expenses |
11.94 |
19.25 |
10.12 |
8.93 |
29.19 |
Employee Benefit Expenses |
74.12 |
71.97 |
63.48 |
52.16 |
62.12 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
132.57 |
112.27 |
30.24 |
25.96 |
47.69 |
Interest |
4.25 |
5.38 |
5.44 |
5.46 |
4.61 |
Gross Profit |
128.32 |
106.89 |
24.80 |
20.50 |
43.08 |
Depreciation |
13.58 |
13.16 |
12.81 |
11.08 |
10.53 |
Profit Before Tax |
114.74 |
93.73 |
11.99 |
9.42 |
32.55 |
Current Tax |
22.38 |
16.85 |
-0.15 |
- |
10.03 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.94 |
3.42 |
2.18 |
0.64 |
-9.45 |
Reported Net Profit |
87.42 |
73.46 |
9.96 |
8.78 |
31.96 |
Extraordinary Items |
- |
0.26 |
0.03 |
-0.04 |
0.14 |
Adjusted Net Profit |
87.42 |
73.20 |
9.93 |
8.82 |
31.82 |
Adjustment below Net Profit |
- |
- |
- |
- |
-13.33 |
Profit/Loss Balance carried down |
230.58 |
159.88 |
154.08 |
145.30 |
126.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.91 |
2.76 |
4.15 |
- |
- |
P & L Balance carried down |
311.09 |
230.58 |
159.88 |
154.08 |
145.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
50.00 |
20.00 |
30.00 |
30.00 |
Dividend Per Share(Rs) |
5.00 |
5.00 |
2.00 |
3.00 |
3.00 |
Earnings Per Share-Unit Curr |
63.24 |
53.14 |
7.20 |
6.35 |
23.12 |
Earnings Per Share(Adj)-Unit Curr |
63.24 |
53.14 |
7.20 |
6.35 |
23.12 |
Book Value |
277.01 |
218.37 |
167.71 |
163.61 |
156.30 |
Book Value(Adj)-Unit Curr |
277.01 |
218.37 |
167.71 |
163.61 |
156.30 |