INCOME : |
|
|
|
|
|
Sales Turnover |
1,758.54 |
1,700.22 |
1,477.78 |
1,387.47 |
1,120.07 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,758.54 |
1,700.22 |
1,477.78 |
1,387.47 |
1,120.07 |
Other Income |
34.96 |
44.76 |
33.59 |
33.70 |
25.09 |
Stock Adjustments |
35.61 |
5.87 |
10.91 |
35.00 |
11.36 |
Total Income |
1,829.11 |
1,750.85 |
1,522.28 |
1,456.17 |
1,156.52 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,017.91 |
1,033.90 |
867.25 |
820.62 |
656.44 |
Power and Fuel Cost |
4.59 |
2.66 |
2.28 |
2.26 |
2.30 |
Other Manufacturing Expenses |
101.00 |
97.03 |
92.54 |
90.28 |
74.69 |
Selling and Administration Expenses |
158.97 |
137.75 |
119.18 |
102.32 |
97.37 |
Miscellaneous Expenses |
28.70 |
29.66 |
23.31 |
19.46 |
21.79 |
Employee Benefit Expenses |
155.36 |
126.26 |
120.50 |
118.27 |
105.23 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
362.59 |
323.58 |
297.20 |
302.97 |
198.71 |
Interest |
3.27 |
3.25 |
3.44 |
2.85 |
1.71 |
Gross Profit |
359.32 |
320.33 |
293.76 |
300.12 |
197.00 |
Depreciation |
40.56 |
17.61 |
16.28 |
15.18 |
16.36 |
Profit Before Tax |
318.76 |
302.72 |
277.48 |
284.94 |
180.64 |
Current Tax |
76.94 |
72.39 |
71.43 |
71.42 |
46.04 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.72 |
-3.17 |
-2.73 |
2.96 |
-6.87 |
Reported Net Profit |
239.09 |
233.51 |
208.78 |
210.56 |
141.47 |
Extraordinary Items |
1.43 |
17.97 |
3.91 |
2.65 |
0.69 |
Adjusted Net Profit |
237.66 |
215.54 |
204.87 |
207.91 |
140.78 |
Adjustment below Net Profit |
1.06 |
-104.47 |
1.91 |
-121.75 |
-4.30 |
Profit/Loss Balance carried down |
1,050.35 |
949.46 |
785.35 |
696.74 |
631.26 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
45.58 |
28.15 |
46.58 |
0.20 |
71.68 |
P & L Balance carried down |
1,244.92 |
1,050.35 |
949.46 |
785.35 |
696.74 |
Dividend |
- |
- |
- |
- |
57.09 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
700.00 |
100.00 |
700.00 |
100.00 |
600.00 |
Dividend Per Share(Rs) |
14.00 |
2.00 |
14.00 |
2.00 |
12.00 |
Earnings Per Share-Unit Curr |
52.46 |
51.23 |
44.82 |
45.21 |
29.73 |
Earnings Per Share(Adj)-Unit Curr |
52.46 |
51.23 |
44.82 |
45.21 |
29.73 |
Book Value |
275.54 |
232.85 |
206.19 |
170.96 |
148.74 |
Book Value(Adj)-Unit Curr |
275.54 |
232.85 |
206.19 |
170.96 |
148.74 |