INCOME : |
|
|
|
|
|
Sales Turnover |
4,148.36 |
3,661.37 |
3,504.88 |
3,116.59 |
3,404.42 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,148.36 |
3,661.37 |
3,504.88 |
3,116.59 |
3,404.42 |
Other Income |
481.83 |
362.03 |
244.76 |
271.44 |
248.93 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
4,630.19 |
4,023.40 |
3,749.64 |
3,388.03 |
3,653.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
17.85 |
22.87 |
12.95 |
12.53 |
15.26 |
Other Manufacturing Expenses |
875.28 |
695.27 |
615.83 |
473.59 |
558.43 |
Selling and Administration Expenses |
508.62 |
442.45 |
394.99 |
365.60 |
381.86 |
Miscellaneous Expenses |
56.76 |
56.26 |
128.80 |
96.74 |
99.69 |
Employee Benefit Expenses |
104.55 |
95.24 |
88.52 |
100.73 |
113.12 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
3,067.13 |
2,711.31 |
2,508.55 |
2,338.84 |
2,484.99 |
Interest |
4.58 |
5.37 |
28.74 |
21.97 |
7.78 |
Gross Profit |
3,062.55 |
2,705.94 |
2,479.81 |
2,316.87 |
2,477.21 |
Depreciation |
514.01 |
467.82 |
286.67 |
382.06 |
679.33 |
Profit Before Tax |
2,548.54 |
2,238.12 |
2,193.14 |
1,934.81 |
1,797.88 |
Current Tax |
614.45 |
512.38 |
483.37 |
836.52 |
446.51 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
58.94 |
51.21 |
64.97 |
-422.12 |
-20.46 |
Reported Net Profit |
1,875.15 |
1,674.53 |
1,644.80 |
1,520.41 |
1,371.83 |
Extraordinary Items |
6.64 |
33.35 |
87.25 |
64.41 |
113.55 |
Adjusted Net Profit |
1,868.51 |
1,641.18 |
1,557.55 |
1,456.00 |
1,258.28 |
Adjustment below Net Profit |
0.15 |
1.53 |
1.29 |
1.53 |
-0.54 |
Profit/Loss Balance carried down |
7,985.48 |
6,900.55 |
5,796.33 |
4,471.43 |
4,287.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
660.09 |
591.13 |
541.87 |
197.04 |
1,187.72 |
P & L Balance carried down |
9,200.69 |
7,985.48 |
6,900.55 |
5,796.33 |
4,471.43 |
Dividend |
660.09 |
591.13 |
541.87 |
197.04 |
985.21 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
335.00 |
300.00 |
275.00 |
100.00 |
500.00 |
Dividend Per Share(Rs) |
16.75 |
15.00 |
13.75 |
5.00 |
25.00 |
Earnings Per Share-Unit Curr |
47.58 |
42.49 |
41.74 |
38.58 |
34.81 |
Earnings Per Share(Adj)-Unit Curr |
47.58 |
42.49 |
41.74 |
38.58 |
34.81 |
Book Value |
262.72 |
231.89 |
204.35 |
176.33 |
142.71 |
Book Value(Adj)-Unit Curr |
262.72 |
231.89 |
204.35 |
176.33 |
142.71 |