INCOME : |
|
|
|
|
|
Sales Turnover |
3,167.91 |
2,773.22 |
3,065.95 |
3,452.37 |
3,158.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,167.91 |
2,773.22 |
3,065.95 |
3,452.37 |
3,158.70 |
Other Income |
22.55 |
33.93 |
135.91 |
69.22 |
59.51 |
Stock Adjustments |
-66.50 |
12.96 |
80.70 |
-58.30 |
9.65 |
Total Income |
3,123.96 |
2,820.11 |
3,282.56 |
3,463.29 |
3,227.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,011.36 |
1,982.77 |
2,454.93 |
1,424.88 |
1,347.20 |
Power and Fuel Cost |
25.22 |
28.17 |
26.40 |
24.04 |
30.61 |
Other Manufacturing Expenses |
30.41 |
31.78 |
48.79 |
1,101.53 |
997.06 |
Selling and Administration Expenses |
265.38 |
232.86 |
309.05 |
236.44 |
448.26 |
Miscellaneous Expenses |
63.66 |
47.14 |
-13.29 |
34.94 |
174.57 |
Employee Benefit Expenses |
373.81 |
353.79 |
409.75 |
401.92 |
420.45 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
354.12 |
143.60 |
46.93 |
239.54 |
-190.29 |
Interest |
40.90 |
61.47 |
58.55 |
84.46 |
86.98 |
Gross Profit |
313.22 |
82.13 |
-11.62 |
155.08 |
-277.27 |
Depreciation |
50.15 |
55.38 |
57.86 |
65.74 |
78.39 |
Profit Before Tax |
263.07 |
26.75 |
-69.48 |
89.34 |
-355.66 |
Current Tax |
46.16 |
13.21 |
4.72 |
7.26 |
5.56 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
35.86 |
15.03 |
-24.58 |
21.76 |
-58.66 |
Reported Net Profit |
181.05 |
-1.49 |
-49.62 |
60.32 |
-302.56 |
Extraordinary Items |
-0.27 |
-7.73 |
105.13 |
2.48 |
-53.81 |
Adjusted Net Profit |
181.32 |
6.24 |
-154.75 |
57.84 |
-248.75 |
Adjustment below Net Profit |
- |
- |
7.29 |
10.87 |
-27.85 |
Profit/Loss Balance carried down |
670.38 |
671.87 |
714.20 |
643.01 |
1,019.51 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
46.09 |
P & L Balance carried down |
851.43 |
670.38 |
671.87 |
714.20 |
643.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
2.00 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
7.07 |
-0.06 |
-1.94 |
2.36 |
-11.82 |
Earnings Per Share(Adj)-Unit Curr |
7.07 |
-0.06 |
-1.94 |
2.36 |
-11.82 |
Book Value |
48.54 |
41.89 |
42.19 |
43.85 |
41.07 |
Book Value(Adj)-Unit Curr |
48.54 |
41.89 |
42.19 |
43.85 |
41.07 |