INCOME : |
|
|
|
|
|
Sales Turnover |
13,510.54 |
11,181.03 |
7,762.80 |
4,848.29 |
2,832.43 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
13,510.54 |
11,181.03 |
7,762.80 |
4,848.29 |
2,832.43 |
Other Income |
1,448.95 |
1,511.16 |
621.80 |
679.84 |
397.46 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
14,959.49 |
12,692.19 |
8,384.60 |
5,528.13 |
3,229.89 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
63.52 |
53.06 |
37.96 |
29.38 |
30.46 |
Other Manufacturing Expenses |
376.59 |
318.48 |
222.82 |
178.19 |
132.78 |
Selling and Administration Expenses |
2,937.77 |
1,832.82 |
1,170.34 |
695.70 |
451.06 |
Miscellaneous Expenses |
2,089.32 |
452.59 |
315.66 |
1,971.03 |
222.32 |
Employee Benefit Expenses |
332.66 |
280.60 |
274.28 |
212.14 |
206.19 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
9,159.63 |
9,754.64 |
6,363.54 |
2,441.69 |
2,187.08 |
Interest |
- |
- |
- |
- |
- |
Gross Profit |
9,159.63 |
9,754.64 |
6,363.54 |
2,441.69 |
2,187.08 |
Depreciation |
338.99 |
302.21 |
259.72 |
166.15 |
132.40 |
Profit Before Tax |
8,820.64 |
9,452.43 |
6,103.82 |
2,275.54 |
2,054.68 |
Current Tax |
2,060.00 |
2,214.00 |
1,470.00 |
504.62 |
510.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
125.33 |
5.53 |
12.71 |
-16.36 |
-15.78 |
Reported Net Profit |
6,635.31 |
7,232.90 |
4,621.11 |
1,787.28 |
1,560.46 |
Extraordinary Items |
89.99 |
69.09 |
40.88 |
-1,295.84 |
82.00 |
Adjusted Net Profit |
6,545.32 |
7,163.81 |
4,580.23 |
3,083.12 |
1,478.46 |
Adjustment below Net Profit |
-1.35 |
0.83 |
-0.87 |
0.34 |
-4.52 |
Profit/Loss Balance carried down |
9,967.48 |
11,395.75 |
8,000.64 |
6,757.52 |
6,236.11 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5,910.00 |
8,662.00 |
1,225.13 |
544.50 |
1,034.53 |
P & L Balance carried down |
10,691.44 |
9,967.48 |
11,395.75 |
8,000.64 |
6,757.52 |
Dividend |
- |
- |
- |
- |
485.10 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
9,000.00 |
8,000.00 |
4,200.00 |
2,475.00 |
2,080.00 |
Dividend Per Share(Rs) |
90.00 |
80.00 |
42.00 |
24.75 |
20.80 |
Earnings Per Share-Unit Curr |
134.05 |
146.12 |
93.36 |
36.11 |
31.52 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
391.15 |
336.90 |
233.29 |
165.03 |
139.72 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |