INCOME : |
|
|
|
|
|
Operating Income |
47,158.63 |
39,215.79 |
39,168.90 |
35,391.60 |
29,773.27 |
Other Income |
55.52 |
36.94 |
61.55 |
18.84 |
55.86 |
Total Income |
47,214.15 |
39,252.73 |
39,230.45 |
35,410.44 |
29,829.13 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
303.80 |
1,212.66 |
879.15 |
404.87 |
88.84 |
Miscellaneous Expenses |
-1,057.12 |
357.92 |
3,695.92 |
2,605.99 |
3,574.16 |
Interest |
29,949.27 |
23,737.66 |
22,052.91 |
21,489.08 |
18,997.05 |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
213.84 |
181.63 |
159.61 |
144.84 |
175.79 |
Total Expenditure |
29,409.79 |
25,489.87 |
26,787.59 |
24,644.78 |
22,835.84 |
Gross Profit |
17,804.36 |
13,762.86 |
12,442.86 |
10,765.66 |
6,993.29 |
Depreciation |
23.72 |
24.09 |
17.96 |
9.53 |
10.00 |
Profit Before Tax |
17,780.64 |
13,738.77 |
12,424.90 |
10,756.13 |
6,983.29 |
Current Tax |
3,295.09 |
2,521.29 |
3,047.37 |
2,906.90 |
1,615.87 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
466.34 |
162.84 |
-668.39 |
-512.55 |
481.26 |
Reported Net Profit |
14,019.21 |
11,054.64 |
10,045.92 |
8,361.78 |
4,886.16 |
Extraordinary Items |
-3.34 |
-2.03 |
22.04 |
-2.94 |
-1.18 |
Adjusted Net Profit |
14,022.55 |
11,056.67 |
10,023.88 |
8,364.72 |
4,887.34 |
Adjustment below net profit |
13.96 |
-32.77 |
46.44 |
231.34 |
-524.12 |
Profit/Loss Balance brought forward |
9,930.77 |
6,915.38 |
4,325.09 |
3,409.74 |
4,899.39 |
Appropriations |
7,796.70 |
5,795.33 |
5,492.07 |
6,004.77 |
4,873.69 |
P & L Balance carried down |
13,363.40 |
9,930.77 |
6,915.38 |
4,325.09 |
3,409.74 |
Dividend |
- |
- |
- |
2,172.41 |
2,172.41 |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
160.00 |
126.00 |
153.00 |
127.10 |
110.00 |
Dividend Per Share(Rs) |
16.00 |
12.60 |
15.30 |
12.71 |
11.00 |
Earnings Per Share-Unit Curr |
53.24 |
41.98 |
50.87 |
42.34 |
24.74 |
Earnings Per Share(Adj)-Unit Curr |
53.24 |
41.98 |
38.15 |
31.76 |
18.55 |
Book Value-Unit Curr |
259.09 |
216.93 |
255.34 |
217.06 |
177.61 |
Book Value(Adj)-Unit Curr |
259.09 |
216.93 |
191.51 |
162.80 |
133.20 |