INCOME : |
|
|
|
|
|
Sales Turnover |
1,523.82 |
1,471.67 |
1,454.80 |
1,004.27 |
1,219.87 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,523.82 |
1,471.67 |
1,454.80 |
1,004.27 |
1,219.87 |
Other Income |
4.55 |
4.25 |
4.63 |
3.32 |
3.54 |
Stock Adjustments |
-7.72 |
-0.40 |
30.83 |
-16.80 |
-27.08 |
Total Income |
1,520.65 |
1,475.52 |
1,490.26 |
990.79 |
1,196.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,346.11 |
1,298.29 |
1,326.19 |
915.50 |
1,101.79 |
Power and Fuel Cost |
33.50 |
31.06 |
23.87 |
9.95 |
11.38 |
Other Manufacturing Expenses |
21.12 |
20.15 |
17.99 |
7.18 |
6.08 |
Selling and Administration Expenses |
16.43 |
18.24 |
17.91 |
11.78 |
13.44 |
Miscellaneous Expenses |
1.61 |
1.41 |
2.31 |
2.32 |
4.87 |
Employee Benefit Expenses |
24.24 |
22.31 |
19.96 |
16.47 |
19.11 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
77.65 |
84.06 |
82.03 |
27.59 |
39.66 |
Interest |
16.80 |
8.24 |
8.69 |
5.42 |
10.57 |
Gross Profit |
60.85 |
75.82 |
73.34 |
22.17 |
29.09 |
Depreciation |
9.22 |
10.06 |
8.99 |
8.39 |
7.87 |
Profit Before Tax |
51.63 |
65.76 |
64.35 |
13.78 |
21.22 |
Current Tax |
13.30 |
17.05 |
17.05 |
3.70 |
4.82 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.19 |
-0.49 |
-0.94 |
-0.70 |
0.07 |
Reported Net Profit |
39.52 |
49.20 |
48.25 |
10.78 |
16.35 |
Extraordinary Items |
0.28 |
-0.29 |
0.06 |
-0.07 |
-0.28 |
Adjusted Net Profit |
39.24 |
49.49 |
48.19 |
10.85 |
16.63 |
Adjustment below Net Profit |
-0.16 |
-0.25 |
-0.08 |
-0.18 |
-0.08 |
Profit/Loss Balance carried down |
214.65 |
173.55 |
131.53 |
121.75 |
111.69 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.74 |
7.85 |
6.14 |
0.82 |
6.20 |
P & L Balance carried down |
244.26 |
214.65 |
173.55 |
131.53 |
121.75 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
50.00 |
50.00 |
25.00 |
30.00 |
Dividend Per Share(Rs) |
5.00 |
5.00 |
5.00 |
2.50 |
3.00 |
Earnings Per Share-Unit Curr |
31.33 |
42.32 |
83.01 |
18.54 |
28.12 |
Earnings Per Share(Adj)-Unit Curr |
15.67 |
21.16 |
20.75 |
4.64 |
7.03 |
Book Value |
265.02 |
218.62 |
358.11 |
277.55 |
258.84 |
Book Value(Adj)-Unit Curr |
132.51 |
109.31 |
89.53 |
69.39 |
64.71 |