INCOME : |
|
|
|
|
|
Sales Turnover |
1,358.88 |
1,709.57 |
2,102.96 |
1,978.71 |
1,838.85 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,358.88 |
1,709.57 |
2,102.96 |
1,978.71 |
1,838.85 |
Other Income |
6.44 |
11.67 |
14.04 |
3.23 |
7.10 |
Stock Adjustments |
6.55 |
177.73 |
-201.38 |
-102.77 |
-64.44 |
Total Income |
1,371.87 |
1,898.97 |
1,915.62 |
1,879.17 |
1,781.51 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,013.67 |
1,397.47 |
1,396.98 |
1,341.57 |
1,337.36 |
Power and Fuel Cost |
0.50 |
2.78 |
0.43 |
0.53 |
0.27 |
Other Manufacturing Expenses |
82.05 |
115.42 |
103.75 |
99.85 |
81.98 |
Selling and Administration Expenses |
32.54 |
40.60 |
63.17 |
37.63 |
46.75 |
Miscellaneous Expenses |
12.76 |
7.56 |
6.30 |
9.35 |
14.04 |
Employee Benefit Expenses |
110.44 |
118.51 |
118.03 |
96.30 |
92.75 |
Less: Preoperative Expenditure |
- |
- |
1.63 |
- |
- |
Total Expenses |
- |
- |
1,687.03 |
- |
- |
Operating Profit |
119.91 |
216.62 |
228.59 |
293.96 |
208.35 |
Interest |
18.52 |
20.13 |
25.85 |
31.66 |
47.65 |
Gross Profit |
101.39 |
196.49 |
202.74 |
262.30 |
160.70 |
Depreciation |
48.93 |
52.50 |
50.24 |
43.63 |
40.89 |
Profit Before Tax |
52.46 |
143.99 |
152.50 |
218.67 |
119.81 |
Current Tax |
9.60 |
25.04 |
26.53 |
38.51 |
21.11 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
19.53 |
35.43 |
21.23 |
24.95 |
7.15 |
Reported Net Profit |
23.34 |
83.52 |
104.75 |
155.22 |
91.54 |
Extraordinary Items |
0.02 |
- |
-0.23 |
-0.04 |
-0.08 |
Adjusted Net Profit |
23.32 |
83.52 |
104.98 |
155.26 |
91.62 |
Adjustment below Net Profit |
-38.68 |
-0.21 |
- |
- |
- |
Profit/Loss Balance carried down |
618.42 |
535.11 |
468.02 |
374.04 |
297.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.30 |
- |
37.66 |
61.20 |
15.00 |
P & L Balance carried down |
602.77 |
618.42 |
535.11 |
468.06 |
374.04 |
Dividend |
- |
- |
37.66 |
61.20 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
200.00 |
200.00 |
125.00 |
Dividend Per Share(Rs) |
- |
- |
2.00 |
2.00 |
1.25 |
Earnings Per Share-Unit Curr |
1.26 |
4.44 |
5.56 |
8.24 |
4.86 |
Earnings Per Share(Adj)-Unit Curr |
1.26 |
4.44 |
5.56 |
8.24 |
4.86 |
Book Value |
43.51 |
43.66 |
39.28 |
35.76 |
30.74 |
Book Value(Adj)-Unit Curr |
43.51 |
43.66 |
39.28 |
35.76 |
30.74 |