INCOME : |
|
|
|
|
|
Sales Turnover |
4,213.16 |
3,998.36 |
2,493.81 |
1,725.09 |
3,380.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,213.16 |
3,998.36 |
2,493.81 |
1,725.09 |
3,380.98 |
Other Income |
55.70 |
56.07 |
166.05 |
218.77 |
33.49 |
Stock Adjustments |
128.92 |
478.79 |
160.35 |
-376.73 |
170.37 |
Total Income |
4,397.78 |
4,533.22 |
2,820.21 |
1,567.13 |
3,584.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,625.18 |
2,806.20 |
1,663.78 |
688.35 |
2,137.98 |
Power and Fuel Cost |
120.69 |
111.34 |
72.71 |
63.13 |
96.74 |
Other Manufacturing Expenses |
231.25 |
204.22 |
170.12 |
146.17 |
152.93 |
Selling and Administration Expenses |
182.36 |
215.76 |
138.42 |
87.56 |
204.44 |
Miscellaneous Expenses |
71.54 |
70.04 |
72.26 |
63.61 |
83.89 |
Employee Benefit Expenses |
381.82 |
349.26 |
269.29 |
257.47 |
321.92 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
784.94 |
776.40 |
433.63 |
260.84 |
586.94 |
Interest |
247.74 |
232.69 |
220.45 |
231.08 |
218.39 |
Gross Profit |
537.20 |
543.71 |
213.18 |
29.76 |
368.55 |
Depreciation |
436.12 |
381.60 |
351.97 |
384.69 |
439.21 |
Profit Before Tax |
101.08 |
162.11 |
-138.79 |
-354.93 |
-70.66 |
Current Tax |
- |
- |
-20.59 |
-1.48 |
25.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
27.20 |
42.86 |
-31.52 |
-78.23 |
45.14 |
Reported Net Profit |
73.88 |
119.25 |
-86.68 |
-275.22 |
-140.94 |
Extraordinary Items |
-4.15 |
2.77 |
-11.38 |
-22.10 |
-0.09 |
Adjusted Net Profit |
78.03 |
116.48 |
-75.30 |
-253.12 |
-140.85 |
Adjustment below Net Profit |
-1.06 |
-0.27 |
-0.82 |
22.84 |
-694.02 |
Profit/Loss Balance carried down |
-800.72 |
-920.76 |
-833.95 |
-582.65 |
258.91 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-10.89 |
-1.06 |
-0.69 |
-1.08 |
6.60 |
P & L Balance carried down |
-717.01 |
-800.72 |
-920.76 |
-833.95 |
-582.65 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
6.72 |
10.87 |
-7.91 |
-25.16 |
-16.02 |
Earnings Per Share(Adj)-Unit Curr |
6.72 |
10.87 |
-7.91 |
-25.16 |
-15.17 |
Book Value |
29.45 |
21.13 |
8.97 |
16.61 |
15.53 |
Book Value(Adj)-Unit Curr |
29.45 |
21.13 |
8.97 |
16.61 |
14.70 |