INCOME : |
|
|
|
|
|
Sales Turnover |
1,843.38 |
1,756.64 |
1,582.59 |
1,100.17 |
1,081.14 |
Excise Duty |
- |
- |
- |
- |
0.10 |
Net Sales |
1,843.38 |
1,756.64 |
1,582.59 |
1,100.17 |
1,081.04 |
Other Income |
68.46 |
83.36 |
45.68 |
24.06 |
49.43 |
Stock Adjustments |
7.47 |
-14.83 |
24.88 |
-11.41 |
19.04 |
Total Income |
1,919.31 |
1,825.17 |
1,653.15 |
1,112.82 |
1,149.51 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
985.27 |
972.99 |
974.16 |
627.47 |
643.11 |
Power and Fuel Cost |
19.01 |
19.41 |
17.11 |
13.33 |
15.15 |
Other Manufacturing Expenses |
109.50 |
127.93 |
118.08 |
71.28 |
57.89 |
Selling and Administration Expenses |
105.19 |
92.36 |
70.71 |
52.04 |
84.42 |
Miscellaneous Expenses |
17.45 |
19.89 |
12.66 |
12.34 |
16.22 |
Employee Benefit Expenses |
212.37 |
193.49 |
169.61 |
156.31 |
163.13 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
470.52 |
399.09 |
290.82 |
180.06 |
169.61 |
Interest |
6.62 |
6.75 |
2.71 |
4.54 |
5.16 |
Gross Profit |
463.90 |
392.34 |
288.11 |
175.52 |
164.45 |
Depreciation |
35.94 |
38.36 |
36.77 |
35.33 |
36.65 |
Profit Before Tax |
427.96 |
353.98 |
251.34 |
140.19 |
127.80 |
Current Tax |
108.60 |
85.43 |
65.75 |
36.16 |
32.67 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.84 |
-3.93 |
-3.76 |
-1.05 |
-5.30 |
Reported Net Profit |
322.20 |
272.48 |
189.35 |
105.09 |
100.42 |
Extraordinary Items |
3.41 |
7.91 |
2.84 |
0.03 |
0.20 |
Adjusted Net Profit |
318.79 |
264.57 |
186.51 |
105.06 |
100.22 |
Adjustment below Net Profit |
1.62 |
-1.18 |
1.74 |
1.19 |
-3.00 |
Profit/Loss Balance carried down |
1,030.57 |
795.61 |
624.75 |
518.47 |
467.79 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
62.42 |
36.34 |
20.23 |
- |
46.74 |
P & L Balance carried down |
1,291.97 |
1,030.57 |
795.61 |
624.75 |
518.47 |
Dividend |
- |
- |
- |
- |
26.14 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
200.00 |
115.00 |
80.00 |
165.00 |
Dividend Per Share(Rs) |
2.00 |
2.00 |
1.15 |
0.80 |
1.65 |
Earnings Per Share-Unit Curr |
10.17 |
8.60 |
5.97 |
3.32 |
6.34 |
Earnings Per Share(Adj)-Unit Curr |
10.17 |
8.60 |
5.97 |
3.32 |
3.17 |
Book Value |
46.36 |
38.56 |
31.41 |
25.91 |
44.88 |
Book Value(Adj)-Unit Curr |
46.36 |
38.56 |
31.41 |
25.91 |
22.44 |