INCOME : |
|
|
|
|
|
Sales Turnover |
1,298.52 |
1,310.06 |
1,186.57 |
1,002.93 |
826.31 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,298.52 |
1,310.06 |
1,186.57 |
1,002.93 |
826.31 |
Other Income |
35.03 |
32.17 |
27.90 |
46.58 |
58.47 |
Stock Adjustments |
8.20 |
3.32 |
24.88 |
-17.84 |
21.86 |
Total Income |
1,341.75 |
1,345.55 |
1,239.35 |
1,031.67 |
906.64 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
746.58 |
729.12 |
608.00 |
481.25 |
426.21 |
Power and Fuel Cost |
72.74 |
74.01 |
61.40 |
44.86 |
49.57 |
Other Manufacturing Expenses |
77.22 |
78.59 |
75.35 |
61.49 |
62.84 |
Selling and Administration Expenses |
170.08 |
175.37 |
166.26 |
128.91 |
130.56 |
Miscellaneous Expenses |
18.59 |
11.40 |
15.61 |
17.25 |
14.33 |
Employee Benefit Expenses |
117.97 |
121.04 |
114.62 |
100.38 |
91.53 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
138.56 |
156.02 |
198.10 |
197.53 |
131.61 |
Interest |
24.50 |
19.11 |
8.53 |
9.49 |
14.60 |
Gross Profit |
114.06 |
136.91 |
189.57 |
188.04 |
117.01 |
Depreciation |
34.51 |
31.48 |
29.31 |
27.62 |
25.77 |
Profit Before Tax |
79.55 |
105.43 |
160.26 |
160.42 |
91.24 |
Current Tax |
18.44 |
25.61 |
46.09 |
45.41 |
16.98 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.52 |
-17.51 |
7.24 |
4.23 |
8.74 |
Reported Net Profit |
59.60 |
97.33 |
106.93 |
110.78 |
65.51 |
Extraordinary Items |
-0.19 |
2.20 |
-0.34 |
-0.48 |
4.69 |
Adjusted Net Profit |
59.79 |
95.13 |
107.27 |
111.26 |
60.82 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.92 |
Profit/Loss Balance carried down |
561.99 |
440.71 |
349.83 |
266.74 |
220.59 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
20.30 |
-23.95 |
16.05 |
27.69 |
18.44 |
P & L Balance carried down |
601.28 |
561.99 |
440.71 |
349.83 |
266.74 |
Dividend |
- |
- |
- |
8.67 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
75.00 |
100.00 |
100.00 |
100.00 |
50.00 |
Dividend Per Share(Rs) |
0.75 |
1.00 |
1.00 |
1.00 |
0.50 |
Earnings Per Share-Unit Curr |
6.87 |
11.21 |
12.34 |
12.78 |
7.56 |
Earnings Per Share(Adj)-Unit Curr |
6.87 |
11.21 |
12.34 |
12.78 |
7.56 |
Book Value |
135.50 |
127.28 |
116.20 |
103.98 |
90.55 |
Book Value(Adj)-Unit Curr |
135.50 |
127.28 |
116.20 |
103.98 |
90.55 |