INCOME : |
|
|
|
|
|
Sales Turnover |
2,342.33 |
2,154.03 |
1,818.49 |
950.18 |
806.93 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,342.33 |
2,154.03 |
1,818.49 |
950.18 |
806.93 |
Other Income |
32.53 |
29.12 |
15.87 |
8.70 |
6.53 |
Stock Adjustments |
14.53 |
-14.39 |
6.99 |
7.39 |
13.04 |
Total Income |
2,389.39 |
2,168.76 |
1,841.35 |
966.27 |
826.50 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,373.46 |
1,242.93 |
1,089.68 |
485.66 |
437.54 |
Power and Fuel Cost |
30.55 |
29.51 |
30.35 |
14.72 |
15.37 |
Other Manufacturing Expenses |
89.43 |
101.79 |
89.96 |
48.55 |
39.30 |
Selling and Administration Expenses |
212.34 |
179.46 |
134.40 |
100.92 |
77.90 |
Miscellaneous Expenses |
82.72 |
55.76 |
42.46 |
9.36 |
19.14 |
Employee Benefit Expenses |
229.33 |
221.05 |
204.19 |
111.26 |
104.94 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
371.56 |
338.26 |
250.31 |
195.80 |
132.31 |
Interest |
6.57 |
27.00 |
29.38 |
4.65 |
6.02 |
Gross Profit |
364.99 |
311.26 |
220.93 |
191.15 |
126.29 |
Depreciation |
61.70 |
54.95 |
55.91 |
30.66 |
31.08 |
Profit Before Tax |
303.29 |
256.31 |
165.02 |
160.49 |
95.21 |
Current Tax |
63.69 |
6.32 |
54.16 |
43.09 |
29.79 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
15.67 |
-87.97 |
-5.91 |
-1.80 |
-5.53 |
Reported Net Profit |
223.93 |
337.96 |
116.77 |
119.20 |
70.95 |
Extraordinary Items |
7.77 |
13.04 |
2.08 |
3.87 |
-5.32 |
Adjusted Net Profit |
216.16 |
324.92 |
114.69 |
115.33 |
76.27 |
Adjustment below Net Profit |
6.52 |
-1.99 |
-0.17 |
-0.20 |
-0.20 |
Profit/Loss Balance carried down |
843.87 |
507.90 |
391.30 |
272.30 |
201.55 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
1,074.32 |
843.87 |
507.90 |
391.30 |
272.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
167.11 |
274.10 |
94.70 |
96.67 |
72.33 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
2,094.15 |
1,818.03 |
1,545.16 |
1,450.17 |
291.50 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |