INCOME : |
|
|
|
|
|
Sales Turnover |
758.77 |
695.18 |
568.31 |
434.25 |
500.11 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
758.77 |
695.18 |
568.31 |
434.25 |
500.11 |
Other Income |
58.43 |
53.31 |
33.41 |
29.07 |
11.48 |
Stock Adjustments |
-202.23 |
-190.39 |
-140.53 |
-23.61 |
-3.37 |
Total Income |
614.97 |
558.10 |
461.19 |
439.71 |
508.22 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
1.21 |
1.09 |
0.91 |
0.79 |
0.99 |
Other Manufacturing Expenses |
5.17 |
5.49 |
6.64 |
72.04 |
154.64 |
Selling and Administration Expenses |
191.50 |
184.71 |
163.79 |
146.32 |
206.06 |
Miscellaneous Expenses |
21.60 |
23.06 |
9.24 |
9.39 |
16.15 |
Employee Benefit Expenses |
82.42 |
74.03 |
61.08 |
56.89 |
53.44 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
313.07 |
269.71 |
219.53 |
154.30 |
76.95 |
Interest |
3.43 |
5.71 |
4.51 |
3.45 |
6.71 |
Gross Profit |
309.64 |
264.00 |
215.02 |
150.85 |
70.24 |
Depreciation |
34.20 |
20.82 |
13.02 |
5.40 |
4.45 |
Profit Before Tax |
275.44 |
243.18 |
202.00 |
145.45 |
65.79 |
Current Tax |
69.91 |
61.86 |
49.86 |
37.55 |
20.08 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.54 |
0.84 |
1.71 |
0.88 |
-3.29 |
Reported Net Profit |
202.99 |
180.48 |
150.41 |
107.02 |
48.99 |
Extraordinary Items |
-0.01 |
10.68 |
0.36 |
- |
-0.01 |
Adjusted Net Profit |
203.00 |
169.80 |
150.05 |
107.02 |
49.00 |
Adjustment below Net Profit |
-1.57 |
-74.12 |
0.81 |
-0.17 |
-1.78 |
Profit/Loss Balance carried down |
386.46 |
337.05 |
241.78 |
171.39 |
129.28 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
76.66 |
56.95 |
55.96 |
36.45 |
5.11 |
P & L Balance carried down |
511.22 |
386.46 |
337.05 |
241.78 |
171.39 |
Dividend |
77.12 |
57.84 |
57.84 |
34.86 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
400.00 |
300.00 |
300.00 |
200.00 |
15.00 |
Dividend Per Share(Rs) |
4.00 |
3.00 |
3.00 |
20.00 |
1.50 |
Earnings Per Share-Unit Curr |
10.53 |
9.36 |
7.80 |
61.41 |
28.11 |
Earnings Per Share(Adj)-Unit Curr |
10.53 |
8.76 |
0.73 |
5.75 |
2.63 |
Book Value |
70.10 |
63.35 |
65.40 |
232.98 |
178.07 |
Book Value(Adj)-Unit Curr |
70.10 |
59.32 |
6.12 |
21.82 |
16.68 |