INCOME : |
|
|
|
|
|
Sales Turnover |
689.95 |
657.14 |
290.68 |
245.53 |
272.39 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
689.95 |
657.14 |
290.68 |
245.53 |
272.39 |
Other Income |
11.58 |
1.25 |
8.89 |
12.95 |
20.68 |
Stock Adjustments |
4.86 |
0.27 |
7.33 |
1.82 |
16.73 |
Total Income |
706.39 |
658.66 |
306.90 |
260.30 |
309.80 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
413.28 |
388.08 |
204.93 |
164.16 |
222.02 |
Power and Fuel Cost |
17.30 |
19.92 |
11.93 |
9.61 |
11.89 |
Other Manufacturing Expenses |
36.16 |
35.65 |
16.98 |
12.91 |
16.67 |
Selling and Administration Expenses |
39.31 |
38.73 |
16.66 |
12.96 |
14.43 |
Miscellaneous Expenses |
4.47 |
6.65 |
0.61 |
0.65 |
0.27 |
Employee Benefit Expenses |
33.41 |
24.68 |
16.96 |
15.53 |
16.24 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
162.48 |
144.95 |
38.83 |
44.47 |
28.27 |
Interest |
10.29 |
9.36 |
3.82 |
3.75 |
5.97 |
Gross Profit |
152.19 |
135.59 |
35.01 |
40.72 |
22.30 |
Depreciation |
39.73 |
33.62 |
24.22 |
20.68 |
14.15 |
Profit Before Tax |
112.46 |
101.97 |
10.79 |
20.04 |
8.15 |
Current Tax |
27.77 |
26.56 |
2.93 |
5.49 |
2.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.78 |
-0.02 |
- |
-1.14 |
-0.08 |
Reported Net Profit |
83.91 |
75.42 |
7.87 |
15.70 |
5.30 |
Extraordinary Items |
0.71 |
0.05 |
0.53 |
-0.01 |
- |
Adjusted Net Profit |
83.20 |
75.37 |
7.34 |
15.71 |
5.30 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.27 |
Profit/Loss Balance carried down |
164.78 |
90.67 |
85.44 |
71.06 |
67.35 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.58 |
1.32 |
2.63 |
1.32 |
1.32 |
P & L Balance carried down |
242.11 |
164.78 |
90.67 |
85.44 |
71.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
5.00 |
10.00 |
10.00 |
5.00 |
Dividend Per Share(Rs) |
2.50 |
0.50 |
1.00 |
1.00 |
0.50 |
Earnings Per Share-Unit Curr |
31.87 |
28.65 |
2.99 |
5.96 |
2.01 |
Earnings Per Share(Adj)-Unit Curr |
31.87 |
28.65 |
2.99 |
5.96 |
2.01 |
Book Value |
103.52 |
72.89 |
44.74 |
42.75 |
37.29 |
Book Value(Adj)-Unit Curr |
103.52 |
72.89 |
44.74 |
42.75 |
37.29 |