INCOME : |
|
|
|
|
|
Sales Turnover |
540.32 |
475.66 |
372.09 |
385.31 |
425.77 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
540.32 |
475.66 |
372.09 |
385.31 |
425.77 |
Other Income |
17.88 |
13.77 |
13.47 |
18.98 |
29.06 |
Stock Adjustments |
-8.51 |
7.99 |
2.19 |
4.59 |
3.13 |
Total Income |
549.69 |
497.42 |
387.75 |
408.88 |
457.96 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
330.57 |
306.71 |
248.20 |
248.09 |
286.30 |
Power and Fuel Cost |
16.02 |
15.56 |
11.18 |
11.44 |
13.20 |
Other Manufacturing Expenses |
37.84 |
35.15 |
26.49 |
24.46 |
29.93 |
Selling and Administration Expenses |
19.59 |
16.13 |
13.96 |
13.65 |
16.00 |
Miscellaneous Expenses |
14.52 |
14.42 |
8.67 |
8.72 |
7.39 |
Employee Benefit Expenses |
39.05 |
31.72 |
32.19 |
29.74 |
31.44 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
92.11 |
77.73 |
47.05 |
72.77 |
73.72 |
Interest |
7.00 |
9.48 |
8.29 |
3.03 |
3.52 |
Gross Profit |
85.11 |
68.25 |
38.76 |
69.74 |
70.20 |
Depreciation |
29.57 |
27.48 |
24.29 |
17.17 |
16.85 |
Profit Before Tax |
55.54 |
40.77 |
14.47 |
52.57 |
53.35 |
Current Tax |
14.93 |
10.88 |
6.05 |
13.43 |
16.25 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.91 |
-0.32 |
-1.91 |
-0.20 |
-3.76 |
Reported Net Profit |
41.52 |
30.21 |
10.33 |
39.34 |
40.86 |
Extraordinary Items |
-1.30 |
-0.85 |
-0.09 |
0.08 |
-0.22 |
Adjusted Net Profit |
42.82 |
31.06 |
10.42 |
39.26 |
41.08 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
242.46 |
212.50 |
202.69 |
163.86 |
123.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.51 |
0.26 |
0.51 |
0.51 |
0.62 |
P & L Balance carried down |
283.46 |
242.46 |
212.50 |
202.69 |
163.86 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
10.00 |
20.00 |
20.00 |
Dividend Per Share(Rs) |
2.00 |
2.00 |
1.00 |
2.00 |
2.00 |
Earnings Per Share-Unit Curr |
161.80 |
117.73 |
40.25 |
153.32 |
159.24 |
Earnings Per Share(Adj)-Unit Curr |
161.80 |
117.73 |
40.25 |
153.32 |
159.24 |
Book Value |
1,116.81 |
948.92 |
846.37 |
805.22 |
635.77 |
Book Value(Adj)-Unit Curr |
1,116.81 |
948.92 |
846.37 |
805.22 |
635.77 |