INCOME : |
|
|
|
|
|
Sales Turnover |
798.80 |
648.70 |
353.08 |
256.48 |
408.36 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
798.80 |
648.70 |
353.08 |
256.48 |
408.36 |
Other Income |
97.89 |
69.45 |
48.70 |
19.03 |
9.25 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
896.69 |
718.15 |
401.78 |
275.51 |
417.61 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
1.85 |
1.97 |
2.20 |
2.83 |
2.34 |
Other Manufacturing Expenses |
653.17 |
505.94 |
266.98 |
178.59 |
319.28 |
Selling and Administration Expenses |
26.67 |
18.77 |
15.16 |
12.65 |
18.21 |
Miscellaneous Expenses |
1.94 |
1.62 |
0.70 |
0.29 |
0.37 |
Employee Benefit Expenses |
13.96 |
12.59 |
12.00 |
11.30 |
10.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
199.09 |
177.27 |
104.73 |
69.85 |
66.73 |
Interest |
18.26 |
21.83 |
20.83 |
24.43 |
10.40 |
Gross Profit |
180.83 |
155.44 |
83.90 |
45.42 |
56.33 |
Depreciation |
14.51 |
14.41 |
14.56 |
15.11 |
15.95 |
Profit Before Tax |
166.32 |
141.03 |
69.34 |
30.31 |
40.38 |
Current Tax |
24.85 |
23.91 |
8.56 |
5.30 |
10.48 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
11.45 |
10.50 |
4.89 |
4.90 |
2.57 |
Reported Net Profit |
130.02 |
106.62 |
55.89 |
20.11 |
27.33 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
130.02 |
106.62 |
55.89 |
20.11 |
27.33 |
Adjustment below Net Profit |
6.13 |
-9.79 |
-33.67 |
3.94 |
-39.68 |
Profit/Loss Balance carried down |
1,365.70 |
1,272.41 |
1,270.24 |
1,247.01 |
1,261.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
31.16 |
3.54 |
20.04 |
0.83 |
2.58 |
P & L Balance carried down |
1,470.69 |
1,365.70 |
1,272.41 |
1,270.24 |
1,247.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
36.50 |
25.00 |
6.00 |
5.00 |
4.00 |
Dividend Per Share(Rs) |
0.73 |
0.50 |
0.12 |
0.10 |
0.08 |
Earnings Per Share-Unit Curr |
3.80 |
3.29 |
1.89 |
0.68 |
0.93 |
Earnings Per Share(Adj)-Unit Curr |
3.80 |
3.29 |
1.89 |
0.68 |
0.93 |
Book Value |
99.58 |
85.20 |
88.49 |
83.64 |
82.84 |
Book Value(Adj)-Unit Curr |
99.58 |
85.20 |
88.49 |
83.64 |
82.84 |