INCOME : |
|
|
|
|
|
Sales Turnover |
489.23 |
436.40 |
489.10 |
415.89 |
430.68 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
489.23 |
436.40 |
489.10 |
415.89 |
430.68 |
Other Income |
76.70 |
100.12 |
101.71 |
45.84 |
112.18 |
Stock Adjustments |
10.37 |
-2.79 |
-2.96 |
4.48 |
10.67 |
Total Income |
576.30 |
533.73 |
587.85 |
466.21 |
553.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
325.70 |
278.49 |
323.80 |
292.47 |
292.63 |
Power and Fuel Cost |
3.86 |
3.27 |
2.95 |
3.96 |
4.36 |
Other Manufacturing Expenses |
63.09 |
49.10 |
45.58 |
39.89 |
44.26 |
Selling and Administration Expenses |
27.34 |
26.09 |
30.04 |
21.93 |
20.90 |
Miscellaneous Expenses |
27.79 |
4.14 |
5.28 |
4.58 |
4.56 |
Employee Benefit Expenses |
59.04 |
58.06 |
58.89 |
45.28 |
43.54 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
69.48 |
114.58 |
121.31 |
58.11 |
143.28 |
Interest |
7.42 |
4.30 |
2.59 |
1.79 |
6.50 |
Gross Profit |
62.06 |
110.28 |
118.72 |
56.32 |
136.78 |
Depreciation |
8.03 |
7.41 |
6.45 |
5.13 |
4.10 |
Profit Before Tax |
54.03 |
102.87 |
112.27 |
51.19 |
132.68 |
Current Tax |
4.11 |
3.57 |
-1.60 |
2.83 |
4.91 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.34 |
-0.60 |
-14.99 |
1.52 |
0.41 |
Reported Net Profit |
50.25 |
99.90 |
128.85 |
46.83 |
127.37 |
Extraordinary Items |
-21.81 |
- |
-0.64 |
-0.07 |
1.33 |
Adjusted Net Profit |
72.06 |
99.90 |
129.49 |
46.90 |
126.04 |
Adjustment below Net Profit |
-0.25 |
-0.83 |
0.72 |
-0.34 |
-3.17 |
Profit/Loss Balance carried down |
143.72 |
143.44 |
103.72 |
136.72 |
115.29 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
99.21 |
98.80 |
89.86 |
79.49 |
102.77 |
P & L Balance carried down |
94.51 |
143.72 |
143.44 |
103.72 |
136.72 |
Dividend |
- |
- |
- |
56.82 |
86.35 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
300.00 |
300.00 |
250.00 |
337.40 |
Dividend Per Share(Rs) |
6.00 |
6.00 |
6.00 |
25.00 |
33.74 |
Earnings Per Share-Unit Curr |
3.04 |
6.06 |
7.87 |
14.39 |
39.46 |
Earnings Per Share(Adj)-Unit Curr |
3.04 |
6.06 |
7.87 |
2.88 |
7.89 |
Book Value |
35.45 |
37.12 |
35.60 |
162.70 |
167.29 |
Book Value(Adj)-Unit Curr |
35.45 |
37.12 |
35.60 |
32.54 |
33.46 |