INCOME : |
|
|
|
|
|
Sales Turnover |
1,599.67 |
1,196.99 |
892.82 |
796.36 |
835.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,599.67 |
1,196.99 |
892.82 |
796.36 |
835.74 |
Other Income |
39.71 |
16.35 |
9.56 |
10.79 |
9.31 |
Stock Adjustments |
-7.77 |
-7.51 |
31.31 |
-43.59 |
-6.47 |
Total Income |
1,631.61 |
1,205.83 |
933.69 |
763.56 |
838.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
703.36 |
540.71 |
448.92 |
319.64 |
372.32 |
Power and Fuel Cost |
26.96 |
22.10 |
16.41 |
7.83 |
8.70 |
Other Manufacturing Expenses |
172.91 |
133.45 |
100.03 |
87.58 |
155.57 |
Selling and Administration Expenses |
124.92 |
102.79 |
87.92 |
82.55 |
101.34 |
Miscellaneous Expenses |
39.37 |
25.83 |
27.35 |
46.90 |
13.97 |
Employee Benefit Expenses |
110.52 |
83.45 |
58.50 |
63.68 |
71.45 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
453.57 |
297.50 |
194.53 |
155.40 |
115.22 |
Interest |
6.19 |
11.76 |
32.67 |
54.80 |
70.25 |
Gross Profit |
447.38 |
285.74 |
161.86 |
100.60 |
44.97 |
Depreciation |
41.25 |
39.28 |
38.25 |
42.31 |
43.69 |
Profit Before Tax |
406.13 |
246.46 |
123.61 |
58.29 |
1.28 |
Current Tax |
103.31 |
59.50 |
29.73 |
- |
1.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.34 |
-1.19 |
-1.64 |
22.02 |
-72.32 |
Reported Net Profit |
303.16 |
188.15 |
95.52 |
36.26 |
72.42 |
Extraordinary Items |
1.95 |
-1.18 |
-3.55 |
-0.17 |
-0.06 |
Adjusted Net Profit |
301.21 |
189.33 |
99.07 |
36.43 |
72.48 |
Adjustment below Net Profit |
-1.35 |
-0.63 |
-2.85 |
0.84 |
-34.76 |
Profit/Loss Balance carried down |
537.39 |
365.58 |
252.40 |
215.29 |
179.88 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
33.66 |
15.71 |
-20.51 |
- |
2.24 |
P & L Balance carried down |
805.54 |
537.39 |
365.58 |
252.40 |
215.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
100.00 |
70.00 |
20.00 |
- |
Dividend Per Share(Rs) |
3.00 |
2.00 |
1.40 |
0.40 |
- |
Earnings Per Share-Unit Curr |
27.02 |
16.77 |
8.51 |
3.23 |
6.45 |
Earnings Per Share(Adj)-Unit Curr |
13.51 |
8.39 |
4.26 |
1.62 |
3.23 |
Book Value |
120.10 |
96.20 |
80.89 |
73.03 |
69.72 |
Book Value(Adj)-Unit Curr |
60.05 |
48.10 |
40.45 |
36.52 |
34.88 |