INCOME : |
|
|
|
|
|
Sales Turnover |
4,559.43 |
4,050.75 |
3,476.67 |
2,699.00 |
2,481.96 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,559.43 |
4,050.75 |
3,476.67 |
2,699.00 |
2,481.96 |
Other Income |
51.84 |
14.76 |
10.92 |
21.10 |
23.99 |
Stock Adjustments |
36.22 |
-89.12 |
139.70 |
70.72 |
112.91 |
Total Income |
4,647.49 |
3,976.39 |
3,627.29 |
2,790.82 |
2,618.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,175.61 |
2,790.94 |
2,553.65 |
1,919.45 |
1,771.11 |
Power and Fuel Cost |
22.11 |
18.01 |
15.64 |
13.11 |
14.54 |
Other Manufacturing Expenses |
190.52 |
171.68 |
154.86 |
97.42 |
85.06 |
Selling and Administration Expenses |
389.52 |
328.96 |
229.61 |
143.86 |
205.06 |
Miscellaneous Expenses |
87.51 |
56.21 |
61.57 |
64.72 |
59.01 |
Employee Benefit Expenses |
376.76 |
294.86 |
266.88 |
224.67 |
206.83 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
405.46 |
315.73 |
345.07 |
327.59 |
277.25 |
Interest |
37.46 |
15.92 |
7.52 |
5.60 |
3.73 |
Gross Profit |
368.00 |
299.81 |
337.55 |
321.99 |
273.52 |
Depreciation |
66.95 |
58.44 |
47.50 |
37.32 |
28.09 |
Profit Before Tax |
301.05 |
241.37 |
290.05 |
284.67 |
245.43 |
Current Tax |
70.80 |
35.90 |
69.01 |
86.31 |
64.75 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.66 |
26.15 |
-5.76 |
-0.62 |
-4.47 |
Reported Net Profit |
230.91 |
179.32 |
226.80 |
198.98 |
185.16 |
Extraordinary Items |
-0.49 |
-0.10 |
-0.50 |
-0.21 |
-0.55 |
Adjusted Net Profit |
231.40 |
179.42 |
227.30 |
199.19 |
185.71 |
Adjustment below Net Profit |
-2.62 |
-0.41 |
-0.55 |
0.45 |
-9.28 |
Profit/Loss Balance carried down |
1,247.83 |
1,125.02 |
950.38 |
750.95 |
655.69 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
56.36 |
56.10 |
51.62 |
- |
80.62 |
P & L Balance carried down |
1,419.76 |
1,247.83 |
1,125.01 |
950.38 |
750.95 |
Dividend |
- |
- |
- |
- |
38.53 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
140.00 |
130.00 |
130.00 |
120.00 |
90.00 |
Dividend Per Share(Rs) |
1.40 |
1.30 |
1.30 |
1.20 |
0.90 |
Earnings Per Share-Unit Curr |
5.32 |
4.15 |
5.26 |
4.63 |
4.32 |
Earnings Per Share(Adj)-Unit Curr |
5.32 |
4.15 |
5.26 |
4.63 |
4.32 |
Book Value |
40.70 |
36.74 |
32.50 |
28.08 |
23.20 |
Book Value(Adj)-Unit Curr |
40.70 |
36.74 |
32.50 |
28.08 |
23.20 |