INCOME : |
|
|
|
|
|
Sales Turnover |
1,314.03 |
1,196.18 |
960.68 |
822.24 |
977.01 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,314.03 |
1,196.18 |
960.68 |
822.24 |
977.01 |
Other Income |
120.08 |
109.38 |
110.04 |
86.52 |
60.11 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,434.11 |
1,305.56 |
1,070.72 |
908.76 |
1,037.12 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
48.68 |
47.41 |
31.18 |
18.60 |
35.31 |
Power and Fuel Cost |
48.51 |
46.74 |
30.68 |
20.62 |
36.12 |
Other Manufacturing Expenses |
123.52 |
110.66 |
76.96 |
61.96 |
88.43 |
Selling and Administration Expenses |
405.60 |
382.95 |
306.67 |
251.88 |
332.32 |
Miscellaneous Expenses |
34.27 |
27.73 |
27.01 |
18.19 |
25.20 |
Employee Benefit Expenses |
351.66 |
301.93 |
248.62 |
243.01 |
272.69 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
421.88 |
388.15 |
349.60 |
294.50 |
247.06 |
Interest |
39.96 |
35.00 |
26.19 |
21.29 |
21.44 |
Gross Profit |
381.92 |
353.15 |
323.41 |
273.21 |
225.62 |
Depreciation |
158.72 |
139.09 |
119.89 |
103.74 |
101.67 |
Profit Before Tax |
223.20 |
214.06 |
203.52 |
169.47 |
123.95 |
Current Tax |
-15.41 |
67.88 |
26.66 |
- |
224.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
57.97 |
-12.40 |
25.56 |
43.70 |
7.23 |
Reported Net Profit |
180.64 |
158.58 |
151.30 |
125.76 |
-108.21 |
Extraordinary Items |
-0.61 |
-0.87 |
-1.65 |
-0.91 |
-0.80 |
Adjusted Net Profit |
181.25 |
159.45 |
152.95 |
126.67 |
-107.41 |
Adjustment below Net Profit |
- |
- |
- |
- |
177.76 |
Profit/Loss Balance carried down |
921.39 |
762.82 |
611.51 |
485.75 |
416.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
1,102.04 |
921.39 |
762.82 |
611.51 |
485.75 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
8.96 |
7.90 |
7.57 |
9.46 |
-8.14 |
Earnings Per Share(Adj)-Unit Curr |
8.96 |
7.90 |
7.57 |
6.31 |
-5.43 |
Book Value |
4.32 |
-5.03 |
-13.79 |
-32.69 |
-42.24 |
Book Value(Adj)-Unit Curr |
4.32 |
-5.03 |
-13.79 |
-21.79 |
-28.16 |