INCOME : |
|
|
|
|
|
Sales Turnover |
1,400.30 |
1,314.03 |
1,196.18 |
960.68 |
822.24 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,400.30 |
1,314.03 |
1,196.18 |
960.68 |
822.24 |
Other Income |
144.61 |
120.08 |
109.38 |
110.04 |
86.52 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,544.91 |
1,434.11 |
1,305.56 |
1,070.72 |
908.76 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
52.77 |
48.68 |
47.41 |
31.18 |
18.60 |
Power and Fuel Cost |
50.67 |
48.51 |
46.74 |
30.68 |
20.62 |
Other Manufacturing Expenses |
139.03 |
123.52 |
110.66 |
76.96 |
61.96 |
Selling and Administration Expenses |
370.06 |
405.60 |
382.95 |
306.67 |
251.88 |
Miscellaneous Expenses |
34.97 |
34.27 |
27.73 |
27.01 |
18.19 |
Employee Benefit Expenses |
398.99 |
351.66 |
301.93 |
248.62 |
243.01 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
498.41 |
421.88 |
388.15 |
349.60 |
294.50 |
Interest |
50.87 |
39.96 |
35.00 |
26.19 |
21.29 |
Gross Profit |
447.54 |
381.92 |
353.15 |
323.41 |
273.21 |
Depreciation |
177.96 |
158.72 |
139.09 |
119.89 |
103.74 |
Profit Before Tax |
269.58 |
223.20 |
214.06 |
203.52 |
169.47 |
Current Tax |
- |
-15.41 |
67.88 |
26.66 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
69.10 |
57.97 |
-12.40 |
25.56 |
43.70 |
Reported Net Profit |
200.48 |
180.64 |
158.58 |
151.30 |
125.76 |
Extraordinary Items |
-0.25 |
-0.61 |
-0.87 |
-1.65 |
-0.91 |
Adjusted Net Profit |
200.73 |
181.25 |
159.45 |
152.95 |
126.67 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
1,102.04 |
921.39 |
762.82 |
611.51 |
485.75 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
1,302.52 |
1,102.04 |
921.39 |
762.82 |
611.51 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
9.94 |
8.96 |
7.90 |
7.57 |
9.46 |
Earnings Per Share(Adj)-Unit Curr |
9.94 |
8.96 |
7.90 |
7.57 |
6.31 |
Book Value |
14.35 |
4.32 |
-5.03 |
-13.79 |
-32.69 |
Book Value(Adj)-Unit Curr |
14.35 |
4.32 |
-5.03 |
-13.79 |
-21.79 |