INCOME : |
|
|
|
|
|
Sales Turnover |
2,808.60 |
2,894.92 |
2,489.43 |
2,024.25 |
1,874.88 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,808.60 |
2,894.92 |
2,489.43 |
2,024.25 |
1,874.88 |
Other Income |
179.14 |
302.23 |
282.79 |
1,100.57 |
140.69 |
Stock Adjustments |
141.31 |
-15.25 |
28.53 |
6.53 |
-12.08 |
Total Income |
3,129.05 |
3,181.90 |
2,800.75 |
3,131.35 |
2,003.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,091.68 |
1,913.91 |
1,765.13 |
1,395.30 |
1,263.97 |
Power and Fuel Cost |
108.77 |
106.86 |
68.51 |
47.40 |
48.41 |
Other Manufacturing Expenses |
176.93 |
155.51 |
122.11 |
99.52 |
104.94 |
Selling and Administration Expenses |
213.76 |
221.21 |
186.80 |
162.24 |
153.26 |
Miscellaneous Expenses |
45.22 |
210.89 |
45.29 |
18.29 |
38.12 |
Employee Benefit Expenses |
185.97 |
157.93 |
134.82 |
137.50 |
159.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
306.72 |
415.59 |
478.09 |
1,271.10 |
235.18 |
Interest |
44.05 |
36.03 |
46.09 |
92.72 |
135.66 |
Gross Profit |
262.67 |
379.56 |
432.00 |
1,178.38 |
99.52 |
Depreciation |
147.49 |
135.05 |
120.11 |
119.99 |
119.56 |
Profit Before Tax |
115.18 |
244.51 |
311.89 |
1,058.39 |
-20.04 |
Current Tax |
13.12 |
57.17 |
11.69 |
-0.69 |
-0.89 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-5.03 |
-9.48 |
16.70 |
194.22 |
-20.98 |
Reported Net Profit |
107.09 |
196.82 |
283.50 |
864.86 |
1.83 |
Extraordinary Items |
19.86 |
-83.31 |
-6.97 |
593.95 |
3.63 |
Adjusted Net Profit |
87.23 |
280.13 |
290.47 |
270.91 |
-1.80 |
Adjustment below Net Profit |
-1.74 |
-1.02 |
0.90 |
-0.48 |
-1.38 |
Profit/Loss Balance carried down |
1,555.88 |
1,457.69 |
1,368.36 |
503.98 |
495.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
141.76 |
97.61 |
195.07 |
- |
-8.33 |
P & L Balance carried down |
1,519.47 |
1,555.88 |
1,457.69 |
1,368.36 |
503.98 |
Dividend |
142.02 |
97.61 |
195.07 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
400.00 |
950.00 |
1,100.00 |
- |
- |
Dividend Per Share(Rs) |
4.00 |
9.50 |
11.00 |
- |
- |
Earnings Per Share-Unit Curr |
6.03 |
11.09 |
15.98 |
48.83 |
0.10 |
Earnings Per Share(Adj)-Unit Curr |
6.03 |
11.09 |
15.98 |
48.83 |
0.10 |
Book Value |
164.47 |
162.38 |
155.59 |
146.48 |
96.82 |
Book Value(Adj)-Unit Curr |
164.47 |
162.38 |
155.59 |
146.48 |
96.82 |