INCOME : |
|
|
|
|
|
Sales Turnover |
2,369.28 |
2,489.39 |
2,817.40 |
1,913.76 |
3,104.87 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,369.28 |
2,489.39 |
2,817.40 |
1,913.76 |
3,104.87 |
Other Income |
361.83 |
155.40 |
111.21 |
94.61 |
88.05 |
Stock Adjustments |
222.63 |
19.04 |
84.36 |
128.91 |
-503.66 |
Total Income |
2,953.74 |
2,663.83 |
3,012.97 |
2,137.28 |
2,689.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,119.96 |
1,210.33 |
1,263.37 |
970.08 |
1,014.09 |
Power and Fuel Cost |
27.45 |
24.49 |
25.36 |
23.28 |
27.21 |
Other Manufacturing Expenses |
96.65 |
87.58 |
54.84 |
49.57 |
59.38 |
Selling and Administration Expenses |
98.39 |
99.78 |
115.19 |
104.34 |
132.28 |
Miscellaneous Expenses |
112.39 |
144.57 |
178.54 |
48.80 |
77.93 |
Employee Benefit Expenses |
600.01 |
532.46 |
570.66 |
501.09 |
534.03 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
898.87 |
564.61 |
805.02 |
440.13 |
844.35 |
Interest |
3.60 |
5.55 |
4.75 |
4.71 |
5.46 |
Gross Profit |
895.27 |
559.06 |
800.27 |
435.42 |
838.89 |
Depreciation |
67.04 |
77.26 |
90.35 |
94.54 |
96.44 |
Profit Before Tax |
828.23 |
481.80 |
709.92 |
340.88 |
742.45 |
Current Tax |
228.75 |
127.75 |
216.54 |
72.04 |
190.03 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-13.23 |
1.88 |
-6.55 |
11.07 |
17.52 |
Reported Net Profit |
612.72 |
352.17 |
499.92 |
257.77 |
534.90 |
Extraordinary Items |
-0.05 |
0.07 |
-23.35 |
0.08 |
- |
Adjusted Net Profit |
612.77 |
352.10 |
523.27 |
257.69 |
534.90 |
Adjustment below Net Profit |
- |
-5.33 |
- |
3.23 |
-21.62 |
Profit/Loss Balance carried down |
55.79 |
26.65 |
72.43 |
230.97 |
253.91 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
584.20 |
317.70 |
545.71 |
419.54 |
575.00 |
P & L Balance carried down |
84.31 |
55.79 |
26.65 |
72.43 |
192.19 |
Dividend |
162.20 |
149.37 |
133.80 |
122.80 |
114.55 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
105.50 |
93.50 |
83.00 |
73.50 |
88.00 |
Dividend Per Share(Rs) |
10.55 |
9.35 |
8.30 |
7.35 |
8.80 |
Earnings Per Share-Unit Curr |
33.43 |
19.22 |
27.28 |
14.06 |
29.18 |
Earnings Per Share(Adj)-Unit Curr |
16.72 |
9.61 |
13.64 |
7.03 |
14.59 |
Book Value |
198.43 |
175.22 |
165.35 |
146.48 |
142.23 |
Book Value(Adj)-Unit Curr |
99.22 |
87.61 |
82.68 |
73.24 |
71.12 |