INCOME : |
|
|
|
|
|
Sales Turnover |
7,087.79 |
6,884.44 |
6,182.60 |
4,413.04 |
5,118.68 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
7,087.79 |
6,884.44 |
6,182.60 |
4,413.04 |
5,118.68 |
Other Income |
76.59 |
129.70 |
106.74 |
100.77 |
41.01 |
Stock Adjustments |
18.34 |
-36.17 |
62.31 |
13.10 |
-45.74 |
Total Income |
7,182.72 |
6,977.97 |
6,351.65 |
4,526.91 |
5,113.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
5,641.57 |
5,604.77 |
4,962.73 |
3,406.47 |
4,010.27 |
Power and Fuel Cost |
89.46 |
80.01 |
70.58 |
59.53 |
61.37 |
Other Manufacturing Expenses |
177.63 |
168.52 |
151.47 |
127.81 |
129.45 |
Selling and Administration Expenses |
145.90 |
149.51 |
137.19 |
106.91 |
116.05 |
Miscellaneous Expenses |
154.49 |
155.92 |
163.05 |
123.16 |
118.02 |
Employee Benefit Expenses |
320.55 |
266.66 |
271.09 |
229.11 |
216.21 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
653.12 |
552.58 |
595.54 |
473.92 |
462.58 |
Interest |
63.00 |
63.65 |
42.31 |
36.27 |
23.51 |
Gross Profit |
590.12 |
488.93 |
553.23 |
437.65 |
439.07 |
Depreciation |
120.62 |
100.17 |
92.89 |
85.09 |
79.85 |
Profit Before Tax |
469.50 |
388.76 |
460.34 |
352.56 |
359.22 |
Current Tax |
109.85 |
72.44 |
115.29 |
73.46 |
85.83 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.53 |
12.68 |
-15.16 |
0.10 |
-19.92 |
Reported Net Profit |
357.12 |
303.64 |
360.21 |
279.00 |
293.31 |
Extraordinary Items |
-1.44 |
59.67 |
-1.42 |
- |
- |
Adjusted Net Profit |
358.56 |
243.97 |
361.63 |
279.00 |
293.31 |
Adjustment below Net Profit |
-0.32 |
-5.16 |
-1.85 |
2.71 |
-21.99 |
Profit/Loss Balance carried down |
1,437.65 |
1,321.73 |
1,117.06 |
940.98 |
756.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
182.60 |
182.56 |
153.69 |
105.63 |
86.42 |
P & L Balance carried down |
1,611.85 |
1,437.65 |
1,321.73 |
1,117.06 |
940.98 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
95.00 |
95.00 |
80.00 |
55.00 |
Dividend Per Share(Rs) |
10.00 |
9.50 |
9.50 |
8.00 |
5.50 |
Earnings Per Share-Unit Curr |
18.58 |
15.80 |
18.75 |
14.53 |
15.27 |
Earnings Per Share(Adj)-Unit Curr |
18.58 |
15.80 |
18.75 |
14.53 |
15.27 |
Book Value |
117.54 |
108.35 |
102.20 |
91.42 |
82.16 |
Book Value(Adj)-Unit Curr |
117.54 |
108.35 |
102.20 |
91.42 |
82.16 |