INCOME : |
|
|
|
|
|
Sales Turnover |
3,497.66 |
3,107.09 |
3,387.24 |
3,107.41 |
2,375.71 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,497.66 |
3,107.09 |
3,387.24 |
3,107.41 |
2,375.71 |
Other Income |
138.26 |
125.35 |
132.68 |
96.52 |
137.62 |
Stock Adjustments |
101.70 |
-14.45 |
36.10 |
107.96 |
-59.70 |
Total Income |
3,737.62 |
3,217.99 |
3,556.02 |
3,311.89 |
2,453.63 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,464.67 |
1,199.25 |
1,354.99 |
1,345.85 |
751.46 |
Power and Fuel Cost |
88.73 |
80.41 |
72.46 |
73.51 |
67.29 |
Other Manufacturing Expenses |
209.89 |
192.67 |
219.39 |
198.00 |
127.43 |
Selling and Administration Expenses |
532.87 |
443.20 |
263.11 |
226.17 |
342.04 |
Miscellaneous Expenses |
164.22 |
95.59 |
114.78 |
94.06 |
103.18 |
Employee Benefit Expenses |
706.41 |
649.18 |
603.95 |
543.92 |
545.35 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
570.83 |
557.69 |
927.36 |
830.39 |
516.88 |
Interest |
166.09 |
166.83 |
145.14 |
118.28 |
137.22 |
Gross Profit |
404.74 |
390.86 |
782.22 |
712.11 |
379.66 |
Depreciation |
204.83 |
178.52 |
165.79 |
154.21 |
154.97 |
Profit Before Tax |
199.91 |
212.34 |
616.43 |
557.90 |
224.69 |
Current Tax |
38.58 |
53.10 |
168.72 |
141.65 |
72.81 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.50 |
-0.83 |
0.89 |
-4.23 |
-23.34 |
Reported Net Profit |
160.83 |
160.06 |
446.81 |
420.48 |
175.21 |
Extraordinary Items |
-1.64 |
-4.80 |
0.10 |
-2.90 |
-32.65 |
Adjusted Net Profit |
162.47 |
164.86 |
446.71 |
423.38 |
207.86 |
Adjustment below Net Profit |
-5.34 |
4.06 |
-0.79 |
0.11 |
-2.03 |
Profit/Loss Balance carried down |
1,593.84 |
1,465.89 |
1,877.11 |
1,474.61 |
1,349.71 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
54.26 |
36.17 |
857.24 |
18.09 |
48.27 |
P & L Balance carried down |
1,695.08 |
1,593.84 |
1,465.89 |
1,877.11 |
1,474.61 |
Dividend |
- |
- |
36.17 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
30.00 |
10.00 |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
3.00 |
1.00 |
- |
Earnings Per Share-Unit Curr |
8.88 |
8.85 |
24.71 |
23.25 |
9.69 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
106.82 |
101.84 |
94.69 |
127.27 |
105.86 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |