INCOME : |
|
|
|
|
|
Sales Turnover |
2,242.60 |
2,127.30 |
1,992.90 |
1,738.20 |
2,028.40 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,242.60 |
2,127.30 |
1,992.90 |
1,738.20 |
2,028.40 |
Other Income |
849.80 |
207.50 |
3,134.20 |
187.20 |
150.20 |
Stock Adjustments |
54.60 |
99.10 |
-3.20 |
105.80 |
-36.70 |
Total Income |
3,147.00 |
2,433.90 |
5,123.90 |
2,031.20 |
2,141.90 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,085.40 |
1,033.80 |
981.00 |
914.00 |
761.60 |
Power and Fuel Cost |
192.00 |
215.30 |
279.20 |
231.00 |
186.00 |
Other Manufacturing Expenses |
163.80 |
155.40 |
127.10 |
130.50 |
147.00 |
Selling and Administration Expenses |
172.00 |
135.00 |
112.20 |
106.70 |
128.40 |
Miscellaneous Expenses |
6.90 |
-28.10 |
32.90 |
33.00 |
66.00 |
Employee Benefit Expenses |
501.30 |
452.30 |
433.80 |
367.70 |
390.20 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,025.60 |
470.20 |
3,157.70 |
248.30 |
462.70 |
Interest |
236.90 |
198.80 |
69.60 |
0.40 |
0.40 |
Gross Profit |
788.70 |
271.40 |
3,088.10 |
247.90 |
462.30 |
Depreciation |
127.80 |
121.10 |
116.90 |
108.20 |
103.50 |
Profit Before Tax |
660.90 |
150.30 |
2,971.20 |
139.70 |
358.80 |
Current Tax |
30.60 |
15.10 |
132.70 |
60.70 |
73.50 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
21.00 |
15.90 |
-9.90 |
-7.10 |
4.80 |
Reported Net Profit |
609.30 |
119.30 |
2,848.40 |
86.10 |
280.50 |
Extraordinary Items |
564.49 |
13.41 |
2,861.73 |
2.92 |
3.00 |
Adjusted Net Profit |
44.81 |
105.89 |
-13.33 |
83.18 |
277.50 |
Adjustment below Net Profit |
-1.30 |
30.70 |
29.40 |
-59.40 |
30.40 |
Profit/Loss Balance carried down |
9,920.50 |
9,950.60 |
7,132.80 |
7,106.10 |
6,795.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
60.00 |
180.10 |
60.00 |
- |
- |
P & L Balance carried down |
10,468.50 |
9,920.50 |
9,950.60 |
7,132.80 |
7,106.10 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
30.00 |
10.00 |
- |
Dividend Per Share(Rs) |
0.50 |
0.50 |
1.50 |
0.50 |
- |
Earnings Per Share-Unit Curr |
5.07 |
0.99 |
23.72 |
0.72 |
2.34 |
Earnings Per Share(Adj)-Unit Curr |
5.07 |
0.99 |
23.72 |
0.72 |
2.34 |
Book Value |
95.98 |
90.88 |
90.91 |
67.40 |
65.88 |
Book Value(Adj)-Unit Curr |
95.98 |
90.88 |
90.91 |
67.40 |
65.88 |