INCOME : |
|
|
|
|
|
Sales Turnover |
84.02 |
83.65 |
75.66 |
66.32 |
62.82 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
84.02 |
83.65 |
75.66 |
66.32 |
62.82 |
Other Income |
7.56 |
4.92 |
5.38 |
8.02 |
3.91 |
Stock Adjustments |
-0.44 |
-2.06 |
-0.91 |
3.72 |
0.51 |
Total Income |
91.14 |
86.51 |
80.13 |
78.06 |
67.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
17.77 |
18.50 |
16.53 |
19.10 |
12.69 |
Power and Fuel Cost |
5.24 |
5.31 |
4.82 |
3.68 |
3.78 |
Other Manufacturing Expenses |
11.47 |
12.15 |
13.19 |
10.95 |
9.67 |
Selling and Administration Expenses |
5.97 |
6.01 |
4.71 |
3.56 |
3.72 |
Miscellaneous Expenses |
1.98 |
2.34 |
1.76 |
1.86 |
2.06 |
Employee Benefit Expenses |
24.72 |
23.52 |
22.63 |
20.10 |
18.63 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
23.99 |
18.67 |
16.48 |
18.81 |
16.70 |
Interest |
0.10 |
0.10 |
0.10 |
0.05 |
0.05 |
Gross Profit |
23.89 |
18.57 |
16.38 |
18.76 |
16.65 |
Depreciation |
3.51 |
3.65 |
3.49 |
3.63 |
2.77 |
Profit Before Tax |
20.38 |
14.92 |
12.89 |
15.13 |
13.88 |
Current Tax |
2.75 |
2.56 |
2.36 |
1.92 |
3.09 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.57 |
0.25 |
0.23 |
0.97 |
0.08 |
Reported Net Profit |
16.05 |
12.12 |
10.29 |
12.25 |
10.71 |
Extraordinary Items |
0.03 |
0.84 |
0.94 |
1.26 |
0.18 |
Adjusted Net Profit |
16.02 |
11.28 |
9.35 |
10.99 |
10.53 |
Adjustment below Net Profit |
-0.31 |
0.67 |
0.36 |
-0.08 |
-0.70 |
Profit/Loss Balance carried down |
17.68 |
14.75 |
15.44 |
13.63 |
37.96 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
10.03 |
9.85 |
11.35 |
10.35 |
34.35 |
P & L Balance carried down |
23.40 |
17.68 |
14.75 |
15.44 |
13.63 |
Dividend |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
27.00 |
37.00 |
27.00 |
27.00 |
Dividend Per Share(Rs) |
1.00 |
2.70 |
3.70 |
2.70 |
2.70 |
Earnings Per Share-Unit Curr |
32.13 |
24.25 |
20.59 |
24.51 |
21.44 |
Earnings Per Share(Adj)-Unit Curr |
32.13 |
24.25 |
20.59 |
24.51 |
21.44 |
Book Value |
408.74 |
374.48 |
350.77 |
331.32 |
309.20 |
Book Value(Adj)-Unit Curr |
408.74 |
374.48 |
350.77 |
331.32 |
309.20 |