INCOME : |
|
|
|
|
|
Sales Turnover |
6,610.23 |
6,778.89 |
5,673.78 |
4,633.35 |
4,069.71 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,610.23 |
6,778.89 |
5,673.78 |
4,633.35 |
4,069.71 |
Other Income |
41.32 |
38.12 |
46.81 |
22.05 |
82.65 |
Stock Adjustments |
27.02 |
24.53 |
82.20 |
-58.45 |
81.61 |
Total Income |
6,678.57 |
6,841.54 |
5,802.79 |
4,596.95 |
4,233.97 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,287.20 |
4,587.64 |
3,786.38 |
2,649.56 |
2,492.50 |
Power and Fuel Cost |
286.08 |
255.41 |
240.01 |
188.00 |
196.49 |
Other Manufacturing Expenses |
363.89 |
346.80 |
306.06 |
267.12 |
230.87 |
Selling and Administration Expenses |
277.72 |
279.85 |
230.97 |
175.00 |
175.18 |
Miscellaneous Expenses |
87.07 |
61.76 |
70.32 |
92.09 |
72.02 |
Employee Benefit Expenses |
619.10 |
560.60 |
506.79 |
459.17 |
461.93 |
Less: Preoperative Expenditure |
12.59 |
12.27 |
17.39 |
- |
11.44 |
Total Expenses |
5,908.46 |
6,079.79 |
5,123.14 |
- |
3,617.55 |
Operating Profit |
770.10 |
761.75 |
679.66 |
766.02 |
616.42 |
Interest |
255.83 |
182.57 |
155.03 |
152.28 |
172.89 |
Gross Profit |
514.27 |
579.18 |
524.63 |
613.74 |
443.53 |
Depreciation |
298.22 |
262.06 |
253.21 |
259.65 |
261.36 |
Profit Before Tax |
216.05 |
317.12 |
271.42 |
354.09 |
182.17 |
Current Tax |
44.74 |
73.02 |
85.63 |
64.11 |
39.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
10.33 |
0.37 |
-36.54 |
59.54 |
-0.22 |
Reported Net Profit |
160.98 |
243.72 |
222.32 |
230.44 |
143.27 |
Extraordinary Items |
0.01 |
1.83 |
-0.42 |
-1.53 |
-0.11 |
Adjusted Net Profit |
160.97 |
241.89 |
222.74 |
231.97 |
143.38 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
1,993.12 |
1,771.07 |
1,566.90 |
1,350.90 |
1,224.27 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
21.66 |
21.66 |
18.16 |
14.44 |
16.63 |
P & L Balance carried down |
2,132.45 |
1,993.12 |
1,771.07 |
1,566.90 |
1,350.90 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
30.00 |
30.00 |
25.00 |
20.00 |
Dividend Per Share(Rs) |
1.00 |
3.00 |
3.00 |
2.50 |
2.00 |
Earnings Per Share-Unit Curr |
22.29 |
33.75 |
30.79 |
31.91 |
19.84 |
Earnings Per Share(Adj)-Unit Curr |
22.29 |
33.75 |
30.79 |
31.91 |
19.84 |
Book Value |
421.49 |
402.03 |
371.43 |
342.93 |
312.91 |
Book Value(Adj)-Unit Curr |
421.49 |
402.03 |
371.43 |
342.93 |
312.91 |