INCOME : |
|
|
|
|
|
Sales Turnover |
6,938.01 |
6,916.00 |
5,014.83 |
3,075.71 |
2,479.89 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,938.01 |
6,916.00 |
5,014.83 |
3,075.71 |
2,479.89 |
Other Income |
105.67 |
96.52 |
80.33 |
62.32 |
41.82 |
Stock Adjustments |
-53.27 |
24.15 |
245.03 |
-54.87 |
5.57 |
Total Income |
6,990.41 |
7,036.67 |
5,340.19 |
3,083.16 |
2,527.28 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,505.72 |
3,988.07 |
2,753.17 |
1,404.13 |
1,150.09 |
Power and Fuel Cost |
383.44 |
330.33 |
296.57 |
197.21 |
167.37 |
Other Manufacturing Expenses |
813.10 |
732.76 |
571.00 |
362.89 |
256.45 |
Selling and Administration Expenses |
468.27 |
649.06 |
511.04 |
296.86 |
234.04 |
Miscellaneous Expenses |
181.30 |
159.33 |
166.05 |
137.49 |
151.23 |
Employee Benefit Expenses |
392.72 |
358.10 |
325.91 |
235.39 |
171.93 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,245.88 |
819.04 |
716.45 |
449.18 |
396.18 |
Interest |
201.86 |
272.24 |
185.27 |
198.89 |
219.90 |
Gross Profit |
1,044.02 |
546.80 |
531.18 |
250.29 |
176.28 |
Depreciation |
114.32 |
114.02 |
112.58 |
78.67 |
52.74 |
Profit Before Tax |
929.70 |
432.78 |
418.60 |
171.62 |
123.54 |
Current Tax |
198.58 |
106.34 |
99.43 |
46.81 |
13.35 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.94 |
-8.32 |
-6.43 |
-6.14 |
11.60 |
Reported Net Profit |
736.05 |
334.76 |
325.60 |
130.96 |
98.59 |
Extraordinary Items |
-19.46 |
-6.27 |
2.59 |
-1.65 |
-1.71 |
Adjusted Net Profit |
755.51 |
341.03 |
323.01 |
132.61 |
100.30 |
Adjustment below Net Profit |
- |
- |
- |
640.52 |
20.82 |
Profit/Loss Balance carried down |
1,981.09 |
1,696.19 |
1,396.18 |
637.17 |
517.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
83.68 |
49.86 |
25.59 |
12.46 |
- |
P & L Balance carried down |
2,633.47 |
1,981.09 |
1,696.19 |
1,396.18 |
636.49 |
Dividend |
30.91 |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
140.00 |
90.00 |
80.00 |
25.00 |
30.00 |
Dividend Per Share(Rs) |
1.40 |
0.90 |
0.80 |
0.25 |
0.30 |
Earnings Per Share-Unit Curr |
11.91 |
5.63 |
5.48 |
3.02 |
2.28 |
Earnings Per Share(Adj)-Unit Curr |
11.91 |
5.63 |
5.48 |
3.02 |
2.28 |
Book Value |
80.75 |
71.40 |
67.06 |
83.63 |
58.86 |
Book Value(Adj)-Unit Curr |
80.75 |
71.40 |
67.06 |
83.63 |
58.86 |