| INCOME : |
| Operating Income |
20.44 |
17.30 |
16.70 |
13.29 |
12.85 |
| Other Income |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Total Income |
20.44 |
17.30 |
16.70 |
13.30 |
12.85 |
| EXPENDITURE : |
|
|
|
|
|
| Operating & Administration Expenses |
- |
- |
- |
- |
- |
| Miscellaneous Expenses |
0.09 |
0.05 |
0.05 |
0.02 |
0.21 |
| Interest |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
| Employee Expense |
0.00 |
0.03 |
0.06 |
0.08 |
0.08 |
| Total Expenditure |
1.09 |
0.81 |
1.07 |
0.62 |
0.70 |
| Gross Profit |
19.35 |
16.50 |
15.64 |
12.68 |
12.16 |
| Depreciation |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Profit Before Tax |
19.35 |
16.50 |
15.64 |
12.68 |
12.16 |
| Current Tax |
-0.08 |
0.98 |
1.69 |
1.05 |
1.25 |
| Fringe Benefit tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-0.06 |
-0.22 |
-0.76 |
0.58 |
-0.22 |
| Reported Net Profit |
19.49 |
15.73 |
14.71 |
11.05 |
11.13 |
| Extraordinary Items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted Net Profit |
19.49 |
15.73 |
14.71 |
11.05 |
11.13 |
| Adjustment below net profit |
78.10 |
14.47 |
75.84 |
14.59 |
-6.67 |
| Profit/Loss Balance brought forward |
146.90 |
129.90 |
50.68 |
31.44 |
29.57 |
| Appropriations |
18.98 |
13.20 |
11.32 |
6.40 |
6.66 |
| P & L Balance carried down |
225.51 |
146.90 |
129.90 |
50.68 |
27.37 |
| Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preference Share Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend Rate (%) |
1,100.00 |
900.00 |
600.00 |
500.00 |
250.00 |
| Dividend Per Share(Rs) |
110.00 |
90.00 |
60.00 |
50.00 |
25.00 |
| Earnings Per Share-Unit Curr |
116.28 |
93.89 |
87.79 |
65.95 |
66.41 |
| Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
| Book Value-Unit Curr |
2,822.11 |
2,850.16 |
2,163.17 |
2,325.76 |
1,778.18 |
| Book Value(Adj)-Unit Curr |
2,822.11 |
2,850.16 |
2,163.17 |
2,325.76 |
1,778.18 |