INCOME : |
|
|
|
|
|
Sales Turnover |
7,393.30 |
7,081.02 |
5,948.90 |
4,770.90 |
4,943.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
7,393.30 |
7,081.02 |
5,948.90 |
4,770.90 |
4,943.17 |
Other Income |
735.36 |
30.83 |
32.86 |
38.85 |
26.86 |
Stock Adjustments |
1.75 |
106.38 |
280.94 |
99.47 |
-51.21 |
Total Income |
8,130.41 |
7,218.23 |
6,262.70 |
4,909.22 |
4,918.82 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,291.09 |
4,546.37 |
4,410.20 |
3,056.91 |
2,677.10 |
Power and Fuel Cost |
95.46 |
87.73 |
69.09 |
62.98 |
69.78 |
Other Manufacturing Expenses |
534.37 |
562.90 |
43.42 |
35.59 |
371.62 |
Selling and Administration Expenses |
789.91 |
652.50 |
567.06 |
454.59 |
551.51 |
Miscellaneous Expenses |
259.58 |
210.17 |
191.75 |
158.97 |
170.95 |
Employee Benefit Expenses |
401.76 |
333.84 |
312.37 |
268.62 |
269.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,758.24 |
824.72 |
668.81 |
871.56 |
808.48 |
Interest |
12.46 |
9.73 |
9.87 |
8.48 |
5.00 |
Gross Profit |
1,745.78 |
814.99 |
658.94 |
863.08 |
803.48 |
Depreciation |
179.96 |
164.63 |
153.82 |
149.01 |
119.88 |
Profit Before Tax |
1,565.82 |
650.36 |
505.12 |
714.07 |
683.60 |
Current Tax |
366.86 |
157.28 |
132.35 |
181.93 |
166.33 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
16.09 |
6.65 |
-1.56 |
1.54 |
-18.13 |
Reported Net Profit |
1,182.87 |
486.43 |
374.33 |
530.60 |
535.40 |
Extraordinary Items |
516.38 |
5.61 |
2.28 |
1.23 |
6.84 |
Adjusted Net Profit |
666.49 |
480.82 |
372.05 |
529.37 |
528.56 |
Adjustment below Net Profit |
-3.77 |
0.16 |
2.51 |
0.27 |
-32.88 |
Profit/Loss Balance carried down |
4,049.21 |
3,616.51 |
3,522.60 |
3,228.85 |
2,870.05 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
145.51 |
53.89 |
282.93 |
237.12 |
140.12 |
P & L Balance carried down |
5,082.80 |
4,049.21 |
3,616.51 |
3,522.60 |
3,232.45 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
375.00 |
270.00 |
225.00 |
525.00 |
315.00 |
Dividend Per Share(Rs) |
3.75 |
2.70 |
2.25 |
5.25 |
3.15 |
Earnings Per Share-Unit Curr |
14.63 |
9.03 |
6.95 |
9.85 |
9.94 |
Earnings Per Share(Adj)-Unit Curr |
14.63 |
6.02 |
4.63 |
6.57 |
6.63 |
Book Value |
69.93 |
85.50 |
77.40 |
75.65 |
70.27 |
Book Value(Adj)-Unit Curr |
69.93 |
57.00 |
51.60 |
50.43 |
46.85 |