INCOME : |
|
|
|
|
|
Sales Turnover |
5,014.39 |
4,481.11 |
3,768.14 |
2,768.11 |
2,877.30 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,014.39 |
4,481.11 |
3,768.14 |
2,768.11 |
2,877.30 |
Other Income |
218.05 |
198.13 |
151.81 |
76.99 |
171.89 |
Stock Adjustments |
-54.99 |
-6.57 |
-78.83 |
154.71 |
-0.03 |
Total Income |
5,177.45 |
4,672.67 |
3,841.12 |
2,999.81 |
3,049.16 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,893.34 |
3,537.91 |
2,887.45 |
2,206.15 |
2,083.32 |
Power and Fuel Cost |
72.56 |
61.29 |
46.36 |
43.52 |
46.40 |
Other Manufacturing Expenses |
45.51 |
45.78 |
36.74 |
26.55 |
36.11 |
Selling and Administration Expenses |
150.04 |
130.65 |
87.30 |
94.16 |
99.45 |
Miscellaneous Expenses |
39.96 |
40.69 |
70.20 |
59.72 |
92.56 |
Employee Benefit Expenses |
177.31 |
162.67 |
146.08 |
137.87 |
149.53 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
798.73 |
693.68 |
566.99 |
431.84 |
541.79 |
Interest |
2.03 |
1.24 |
1.52 |
0.76 |
1.55 |
Gross Profit |
796.70 |
692.44 |
565.47 |
431.08 |
540.24 |
Depreciation |
43.85 |
46.40 |
38.85 |
38.96 |
38.91 |
Profit Before Tax |
752.85 |
646.04 |
526.62 |
392.12 |
501.33 |
Current Tax |
158.04 |
145.04 |
127.92 |
112.63 |
123.24 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
23.21 |
-0.74 |
-5.91 |
-3.40 |
-24.39 |
Reported Net Profit |
571.60 |
501.74 |
404.61 |
282.89 |
402.48 |
Extraordinary Items |
9.61 |
-0.01 |
-0.38 |
-0.02 |
-0.06 |
Adjusted Net Profit |
561.99 |
501.75 |
404.99 |
282.91 |
402.54 |
Adjustment below Net Profit |
-1.53 |
0.20 |
1.09 |
0.49 |
-16.84 |
Profit/Loss Balance carried down |
2,898.11 |
2,487.93 |
2,166.35 |
1,967.09 |
1,650.27 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
107.06 |
91.76 |
84.12 |
84.12 |
68.82 |
P & L Balance carried down |
3,361.12 |
2,898.11 |
2,487.93 |
2,166.35 |
1,967.09 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
400.00 |
350.00 |
300.00 |
275.00 |
275.00 |
Dividend Per Share(Rs) |
8.00 |
7.00 |
6.00 |
5.50 |
5.50 |
Earnings Per Share-Unit Curr |
37.37 |
32.80 |
26.45 |
18.50 |
26.31 |
Earnings Per Share(Adj)-Unit Curr |
37.37 |
32.80 |
26.45 |
18.50 |
26.31 |
Book Value |
274.98 |
242.54 |
213.39 |
192.92 |
177.75 |
Book Value(Adj)-Unit Curr |
274.98 |
242.54 |
213.39 |
192.92 |
177.75 |