INCOME : |
|
|
|
|
|
Sales Turnover |
2,193.47 |
1,773.67 |
860.86 |
432.70 |
1,350.30 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,193.47 |
1,773.67 |
860.86 |
432.70 |
1,350.30 |
Other Income |
123.32 |
62.16 |
105.14 |
40.94 |
84.01 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
2,316.79 |
1,835.83 |
966.00 |
473.64 |
1,434.31 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
210.06 |
178.04 |
125.55 |
69.98 |
168.83 |
Power and Fuel Cost |
120.95 |
111.66 |
85.66 |
68.21 |
107.50 |
Other Manufacturing Expenses |
122.75 |
106.71 |
70.74 |
89.09 |
139.47 |
Selling and Administration Expenses |
309.97 |
279.08 |
157.15 |
131.33 |
235.61 |
Miscellaneous Expenses |
280.26 |
196.79 |
168.99 |
82.29 |
79.20 |
Employee Benefit Expenses |
444.12 |
382.58 |
342.21 |
315.41 |
410.89 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
828.67 |
580.98 |
15.70 |
-282.66 |
292.82 |
Interest |
16.14 |
29.15 |
33.79 |
40.43 |
49.52 |
Gross Profit |
812.53 |
551.83 |
-18.09 |
-323.09 |
243.30 |
Depreciation |
120.51 |
115.25 |
114.85 |
119.96 |
134.20 |
Profit Before Tax |
692.02 |
436.58 |
-132.94 |
-443.05 |
109.10 |
Current Tax |
184.02 |
- |
2.12 |
1.21 |
20.99 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-12.90 |
116.41 |
-16.85 |
-101.13 |
-36.36 |
Reported Net Profit |
520.90 |
320.17 |
-118.21 |
-343.12 |
124.47 |
Extraordinary Items |
-60.11 |
-33.79 |
-15.46 |
-50.14 |
-14.94 |
Adjusted Net Profit |
581.01 |
353.96 |
-102.75 |
-292.98 |
139.41 |
Adjustment below Net Profit |
-1.68 |
-10.24 |
0.78 |
3.09 |
-8.89 |
Profit/Loss Balance carried down |
402.70 |
92.78 |
210.21 |
550.24 |
486.10 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
68.79 |
- |
- |
- |
51.44 |
P & L Balance carried down |
853.13 |
402.70 |
92.78 |
210.21 |
550.24 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
55.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.20 |
1.10 |
- |
- |
- |
Earnings Per Share-Unit Curr |
8.33 |
5.12 |
-1.89 |
-5.49 |
2.18 |
Earnings Per Share(Adj)-Unit Curr |
8.33 |
5.12 |
-1.89 |
-5.49 |
2.14 |
Book Value |
57.06 |
49.86 |
44.91 |
46.78 |
51.07 |
Book Value(Adj)-Unit Curr |
57.06 |
49.86 |
44.91 |
46.78 |
50.09 |