INCOME : |
|
|
|
|
|
Sales Turnover |
1,419.23 |
1,336.41 |
1,362.79 |
1,387.39 |
1,568.82 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,419.23 |
1,336.41 |
1,362.79 |
1,387.39 |
1,568.82 |
Other Income |
189.70 |
261.96 |
90.95 |
70.95 |
79.45 |
Stock Adjustments |
-159.63 |
-57.67 |
5.40 |
-3.26 |
7.44 |
Total Income |
1,449.30 |
1,540.70 |
1,459.14 |
1,455.08 |
1,655.71 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
529.02 |
641.04 |
541.73 |
460.02 |
395.51 |
Power and Fuel Cost |
115.09 |
146.84 |
168.54 |
136.71 |
143.95 |
Other Manufacturing Expenses |
21.13 |
27.36 |
30.83 |
25.74 |
27.51 |
Selling and Administration Expenses |
46.56 |
63.50 |
30.47 |
42.41 |
46.45 |
Miscellaneous Expenses |
384.85 |
345.64 |
374.30 |
407.28 |
626.78 |
Employee Benefit Expenses |
99.15 |
101.90 |
116.55 |
125.10 |
144.96 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
253.51 |
214.41 |
196.73 |
257.83 |
270.55 |
Interest |
202.71 |
166.16 |
142.80 |
194.20 |
188.95 |
Gross Profit |
50.80 |
48.25 |
53.93 |
63.63 |
81.60 |
Depreciation |
30.14 |
33.80 |
38.98 |
44.32 |
49.12 |
Profit Before Tax |
20.66 |
14.45 |
14.95 |
19.31 |
32.48 |
Current Tax |
-11.88 |
3.21 |
2.37 |
0.12 |
-5.84 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.60 |
-6.03 |
10.14 |
-11.06 |
-1.77 |
Reported Net Profit |
27.95 |
17.28 |
2.44 |
30.24 |
40.09 |
Extraordinary Items |
0.66 |
9.15 |
0.14 |
3.94 |
1.36 |
Adjusted Net Profit |
27.29 |
8.13 |
2.30 |
26.30 |
38.73 |
Adjustment below Net Profit |
0.38 |
0.97 |
-0.59 |
0.97 |
-0.62 |
Profit/Loss Balance carried down |
763.98 |
745.74 |
743.89 |
712.68 |
673.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
792.31 |
763.98 |
745.74 |
743.89 |
712.68 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
11.24 |
6.95 |
0.98 |
12.17 |
16.13 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
457.82 |
446.42 |
439.08 |
438.34 |
425.78 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |