INCOME : |
|
|
|
|
|
Sales Turnover |
1,072.67 |
871.94 |
859.49 |
813.23 |
712.88 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,072.67 |
871.94 |
859.49 |
813.23 |
712.88 |
Other Income |
29.94 |
37.78 |
31.31 |
19.83 |
36.44 |
Stock Adjustments |
74.97 |
228.32 |
154.10 |
-41.59 |
257.23 |
Total Income |
1,177.58 |
1,138.04 |
1,044.90 |
791.47 |
1,006.55 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
344.90 |
170.07 |
376.61 |
Power and Fuel Cost |
90.09 |
102.79 |
63.01 |
42.32 |
62.02 |
Other Manufacturing Expenses |
693.76 |
564.39 |
176.78 |
159.01 |
158.53 |
Selling and Administration Expenses |
29.01 |
39.97 |
32.32 |
28.18 |
45.47 |
Miscellaneous Expenses |
8.36 |
10.46 |
11.89 |
6.05 |
7.40 |
Employee Benefit Expenses |
131.38 |
123.98 |
121.30 |
120.06 |
121.03 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
224.97 |
296.46 |
294.69 |
265.78 |
235.48 |
Interest |
35.46 |
26.91 |
22.57 |
12.69 |
7.28 |
Gross Profit |
189.51 |
269.55 |
272.12 |
253.09 |
228.20 |
Depreciation |
58.55 |
53.00 |
33.00 |
27.00 |
26.11 |
Profit Before Tax |
130.96 |
216.55 |
239.12 |
226.09 |
202.09 |
Current Tax |
34.59 |
56.27 |
61.41 |
57.26 |
50.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.10 |
4.40 |
1.40 |
2.54 |
-8.57 |
Reported Net Profit |
91.26 |
155.88 |
176.31 |
166.29 |
159.73 |
Extraordinary Items |
- |
- |
- |
0.01 |
0.08 |
Adjusted Net Profit |
91.26 |
155.88 |
176.31 |
166.28 |
159.65 |
Adjustment below Net Profit |
- |
- |
- |
- |
-5.81 |
Profit/Loss Balance carried down |
99.24 |
103.69 |
89.20 |
64.62 |
3.99 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
123.70 |
160.32 |
161.83 |
141.71 |
93.29 |
P & L Balance carried down |
66.80 |
99.24 |
103.69 |
89.20 |
64.62 |
Dividend |
26.42 |
31.47 |
29.23 |
22.48 |
18.73 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
14.10 |
33.50 |
31.00 |
27.80 |
25.60 |
Dividend Per Share(Rs) |
1.41 |
3.35 |
3.10 |
2.78 |
2.56 |
Earnings Per Share-Unit Curr |
4.87 |
8.32 |
9.41 |
8.88 |
8.53 |
Earnings Per Share(Adj)-Unit Curr |
4.87 |
8.32 |
9.41 |
8.88 |
8.53 |
Book Value |
70.43 |
68.66 |
63.56 |
57.26 |
51.16 |
Book Value(Adj)-Unit Curr |
70.43 |
68.66 |
63.56 |
57.26 |
51.16 |