INCOME : |
|
|
|
|
|
Sales Turnover |
1,800.58 |
2,097.66 |
1,380.23 |
886.75 |
1,269.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,800.58 |
2,097.66 |
1,380.23 |
886.75 |
1,269.70 |
Other Income |
94.95 |
52.02 |
44.88 |
15.22 |
14.54 |
Stock Adjustments |
14.52 |
-1.76 |
-18.14 |
-52.59 |
59.53 |
Total Income |
1,910.05 |
2,147.92 |
1,406.97 |
849.38 |
1,343.77 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
865.35 |
821.18 |
646.27 |
303.32 |
437.92 |
Power and Fuel Cost |
137.61 |
179.51 |
126.46 |
91.32 |
97.77 |
Other Manufacturing Expenses |
170.73 |
154.25 |
93.94 |
157.86 |
237.46 |
Selling and Administration Expenses |
19.49 |
19.56 |
99.34 |
62.58 |
77.92 |
Miscellaneous Expenses |
21.64 |
37.30 |
18.08 |
19.62 |
18.35 |
Employee Benefit Expenses |
169.31 |
164.76 |
157.07 |
142.98 |
157.33 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
525.93 |
771.35 |
265.82 |
71.70 |
317.02 |
Interest |
4.41 |
7.17 |
5.45 |
4.51 |
5.32 |
Gross Profit |
521.52 |
764.18 |
260.37 |
67.19 |
311.70 |
Depreciation |
65.87 |
63.20 |
72.01 |
73.38 |
75.90 |
Profit Before Tax |
455.65 |
700.98 |
188.36 |
-6.19 |
235.80 |
Current Tax |
110.79 |
186.44 |
56.03 |
5.49 |
67.90 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.11 |
-7.92 |
-7.41 |
-7.09 |
-45.02 |
Reported Net Profit |
339.74 |
522.46 |
139.73 |
-4.60 |
212.92 |
Extraordinary Items |
7.89 |
-12.33 |
-1.28 |
-0.42 |
-0.54 |
Adjusted Net Profit |
331.85 |
534.79 |
141.01 |
-4.18 |
213.46 |
Adjustment below Net Profit |
-0.02 |
-0.81 |
-1.19 |
2.74 |
-2.46 |
Profit/Loss Balance carried down |
1,354.92 |
863.10 |
744.44 |
746.30 |
535.83 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
49.71 |
29.83 |
19.89 |
- |
- |
P & L Balance carried down |
1,644.93 |
1,354.92 |
863.10 |
744.44 |
746.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
125.00 |
75.00 |
50.00 |
- |
Dividend Per Share(Rs) |
10.00 |
12.50 |
7.50 |
5.00 |
- |
Earnings Per Share-Unit Curr |
85.43 |
131.37 |
35.14 |
-1.16 |
53.54 |
Earnings Per Share(Adj)-Unit Curr |
17.09 |
26.27 |
7.03 |
-0.23 |
10.71 |
Book Value |
476.04 |
397.83 |
275.10 |
245.21 |
245.37 |
Book Value(Adj)-Unit Curr |
95.21 |
79.57 |
55.02 |
49.04 |
49.07 |