INCOME : |
|
|
|
|
|
Sales Turnover |
3,134.11 |
3,079.31 |
2,655.80 |
1,888.03 |
2,081.47 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,134.11 |
3,079.31 |
2,655.80 |
1,888.03 |
2,081.47 |
Other Income |
15.80 |
11.85 |
18.82 |
14.48 |
10.89 |
Stock Adjustments |
-29.06 |
22.36 |
92.10 |
18.39 |
-8.06 |
Total Income |
3,120.85 |
3,113.52 |
2,766.72 |
1,920.90 |
2,084.30 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,781.81 |
1,877.22 |
1,705.10 |
1,071.68 |
1,134.44 |
Power and Fuel Cost |
69.61 |
63.04 |
49.97 |
40.01 |
45.94 |
Other Manufacturing Expenses |
299.80 |
268.10 |
244.40 |
163.95 |
180.09 |
Selling and Administration Expenses |
394.50 |
345.85 |
300.75 |
225.31 |
261.00 |
Miscellaneous Expenses |
35.15 |
28.19 |
38.91 |
8.58 |
10.54 |
Employee Benefit Expenses |
242.38 |
215.73 |
188.86 |
154.40 |
175.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
297.59 |
315.39 |
238.72 |
256.97 |
276.91 |
Interest |
40.04 |
39.79 |
30.80 |
25.27 |
28.20 |
Gross Profit |
257.55 |
275.60 |
207.92 |
231.70 |
248.71 |
Depreciation |
114.34 |
112.31 |
99.60 |
92.67 |
90.51 |
Profit Before Tax |
143.21 |
163.29 |
108.32 |
139.03 |
158.20 |
Current Tax |
35.50 |
39.13 |
26.38 |
37.13 |
40.30 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.40 |
2.24 |
-0.37 |
-1.52 |
-4.11 |
Reported Net Profit |
107.31 |
121.92 |
82.31 |
103.42 |
122.01 |
Extraordinary Items |
3.59 |
1.68 |
2.35 |
0.39 |
3.93 |
Adjusted Net Profit |
103.72 |
120.24 |
79.96 |
103.03 |
118.08 |
Adjustment below Net Profit |
0.57 |
0.24 |
1.71 |
3.05 |
-16.39 |
Profit/Loss Balance carried down |
822.39 |
722.61 |
653.51 |
525.70 |
455.89 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
29.85 |
22.38 |
14.92 |
7.46 |
35.81 |
P & L Balance carried down |
900.43 |
822.39 |
722.61 |
624.71 |
525.70 |
Dividend |
- |
- |
- |
7.46 |
22.38 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
200.00 |
150.00 |
150.00 |
150.00 |
Dividend Per Share(Rs) |
20.00 |
20.00 |
15.00 |
15.00 |
15.00 |
Earnings Per Share-Unit Curr |
71.91 |
81.70 |
55.16 |
69.31 |
81.76 |
Earnings Per Share(Adj)-Unit Curr |
71.91 |
81.70 |
55.16 |
69.31 |
81.76 |
Book Value |
891.15 |
838.89 |
771.69 |
705.79 |
639.03 |
Book Value(Adj)-Unit Curr |
891.15 |
838.89 |
771.69 |
705.79 |
639.03 |