INCOME : |
|
|
|
|
|
Sales Turnover |
3,844.50 |
3,492.40 |
2,734.80 |
2,288.80 |
2,130.50 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,844.50 |
3,492.40 |
2,734.80 |
2,288.80 |
2,130.50 |
Other Income |
14.20 |
41.90 |
46.30 |
30.30 |
47.90 |
Stock Adjustments |
-23.10 |
23.50 |
-11.50 |
25.80 |
19.50 |
Total Income |
3,835.60 |
3,557.80 |
2,769.60 |
2,344.90 |
2,197.90 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,337.00 |
2,242.00 |
1,713.00 |
1,476.90 |
1,307.80 |
Power and Fuel Cost |
79.40 |
76.00 |
57.90 |
46.80 |
45.60 |
Other Manufacturing Expenses |
224.90 |
192.90 |
165.40 |
140.90 |
130.00 |
Selling and Administration Expenses |
92.60 |
87.70 |
58.20 |
55.40 |
71.00 |
Miscellaneous Expenses |
32.20 |
50.00 |
26.40 |
20.70 |
385.50 |
Employee Benefit Expenses |
617.40 |
534.00 |
436.50 |
362.40 |
335.30 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
452.10 |
375.20 |
312.20 |
241.80 |
-77.30 |
Interest |
55.70 |
40.20 |
31.40 |
38.60 |
41.20 |
Gross Profit |
396.40 |
335.00 |
280.80 |
203.20 |
-118.50 |
Depreciation |
136.10 |
110.00 |
102.80 |
89.70 |
82.30 |
Profit Before Tax |
260.30 |
225.00 |
178.00 |
113.50 |
-200.80 |
Current Tax |
67.90 |
0.40 |
24.40 |
31.50 |
48.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.90 |
-16.00 |
-6.60 |
-1.70 |
-7.70 |
Reported Net Profit |
188.50 |
240.60 |
160.20 |
83.70 |
-241.10 |
Extraordinary Items |
-1.19 |
-25.70 |
0.22 |
- |
-416.10 |
Adjusted Net Profit |
189.69 |
266.30 |
159.98 |
83.70 |
175.00 |
Adjustment below Net Profit |
192.00 |
0.70 |
-0.60 |
- |
-9.80 |
Profit/Loss Balance carried down |
717.10 |
502.10 |
358.10 |
281.60 |
552.80 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
31.00 |
26.30 |
15.60 |
7.20 |
20.30 |
P & L Balance carried down |
1,066.60 |
717.10 |
502.10 |
358.10 |
281.60 |
Dividend |
11.90 |
9.60 |
7.20 |
7.20 |
20.30 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
70.00 |
60.00 |
50.00 |
32.50 |
17.50 |
Dividend Per Share(Rs) |
1.40 |
1.20 |
1.00 |
0.65 |
0.35 |
Earnings Per Share-Unit Curr |
7.89 |
10.07 |
6.70 |
3.50 |
-10.62 |
Earnings Per Share(Adj)-Unit Curr |
7.89 |
10.07 |
6.70 |
3.50 |
-10.62 |
Book Value |
72.53 |
57.72 |
48.87 |
42.76 |
37.96 |
Book Value(Adj)-Unit Curr |
72.53 |
57.72 |
48.87 |
42.76 |
37.96 |