INCOME : |
|
|
|
|
|
Sales Turnover |
264.78 |
237.02 |
197.98 |
171.04 |
181.32 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
264.78 |
237.02 |
197.98 |
171.04 |
181.32 |
Other Income |
8.28 |
12.31 |
4.46 |
6.14 |
3.99 |
Stock Adjustments |
0.01 |
-0.05 |
0.05 |
-0.41 |
-0.64 |
Total Income |
273.07 |
249.28 |
202.49 |
176.77 |
184.67 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
50.99 |
49.48 |
47.28 |
34.66 |
43.88 |
Power and Fuel Cost |
2.63 |
2.37 |
1.85 |
2.28 |
2.33 |
Other Manufacturing Expenses |
4.28 |
4.41 |
4.36 |
3.85 |
1.73 |
Selling and Administration Expenses |
20.11 |
18.27 |
15.19 |
12.68 |
23.43 |
Miscellaneous Expenses |
3.22 |
2.79 |
1.09 |
0.84 |
2.52 |
Employee Benefit Expenses |
123.07 |
109.82 |
88.33 |
79.40 |
80.46 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
68.77 |
62.14 |
44.37 |
43.07 |
30.32 |
Interest |
2.49 |
2.87 |
1.62 |
1.93 |
2.40 |
Gross Profit |
66.28 |
59.27 |
42.75 |
41.14 |
27.92 |
Depreciation |
9.12 |
9.04 |
4.85 |
3.53 |
1.11 |
Profit Before Tax |
57.16 |
50.23 |
37.90 |
37.61 |
26.81 |
Current Tax |
9.90 |
9.00 |
7.10 |
8.18 |
8.60 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.28 |
0.27 |
0.88 |
0.80 |
0.39 |
Reported Net Profit |
48.53 |
40.95 |
29.92 |
28.62 |
17.82 |
Extraordinary Items |
0.01 |
- |
0.01 |
- |
0.01 |
Adjusted Net Profit |
48.52 |
40.95 |
29.91 |
28.62 |
17.81 |
Adjustment below Net Profit |
0.47 |
0.30 |
-11.54 |
- |
-11.95 |
Profit/Loss Balance carried down |
142.12 |
106.45 |
96.29 |
68.46 |
63.06 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.46 |
5.59 |
6.15 |
0.79 |
0.48 |
P & L Balance carried down |
183.67 |
142.12 |
108.52 |
96.29 |
68.46 |
Dividend |
3.73 |
3.73 |
6.15 |
0.79 |
0.40 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
80.00 |
- |
20.00 |
5.00 |
Dividend Per Share(Rs) |
6.00 |
8.00 |
- |
2.00 |
0.50 |
Earnings Per Share-Unit Curr |
52.07 |
43.94 |
32.10 |
36.13 |
22.49 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
211.51 |
166.36 |
129.73 |
134.81 |
99.69 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |