INCOME : |
|
|
|
|
|
Sales Turnover |
758.23 |
848.48 |
915.97 |
891.69 |
835.08 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
758.23 |
848.48 |
915.97 |
891.69 |
835.08 |
Other Income |
4.53 |
0.53 |
4.69 |
1.90 |
3.40 |
Stock Adjustments |
-9.94 |
3.99 |
1.95 |
13.19 |
-7.73 |
Total Income |
752.82 |
853.00 |
922.61 |
906.78 |
830.75 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
382.11 |
483.52 |
565.78 |
569.45 |
505.21 |
Power and Fuel Cost |
12.46 |
11.90 |
9.14 |
6.80 |
5.86 |
Other Manufacturing Expenses |
112.26 |
111.62 |
98.48 |
81.52 |
74.57 |
Selling and Administration Expenses |
142.13 |
137.15 |
128.08 |
123.74 |
129.46 |
Miscellaneous Expenses |
15.32 |
14.32 |
14.37 |
15.32 |
10.43 |
Employee Benefit Expenses |
52.01 |
49.66 |
48.62 |
48.16 |
43.63 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
36.53 |
44.82 |
58.14 |
61.79 |
61.59 |
Interest |
2.92 |
3.22 |
2.48 |
1.83 |
1.84 |
Gross Profit |
33.61 |
41.60 |
55.66 |
59.96 |
59.75 |
Depreciation |
20.52 |
21.23 |
20.37 |
18.00 |
18.84 |
Profit Before Tax |
13.09 |
20.37 |
35.29 |
41.96 |
40.91 |
Current Tax |
1.53 |
2.62 |
6.74 |
9.88 |
10.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.91 |
2.77 |
2.47 |
1.78 |
-3.98 |
Reported Net Profit |
9.64 |
14.98 |
26.08 |
30.30 |
33.92 |
Extraordinary Items |
1.91 |
-0.37 |
2.97 |
0.23 |
2.22 |
Adjusted Net Profit |
7.73 |
15.35 |
23.11 |
30.07 |
31.70 |
Adjustment below Net Profit |
-0.19 |
-2.42 |
0.03 |
0.77 |
-1.56 |
Profit/Loss Balance carried down |
365.09 |
359.68 |
340.71 |
316.74 |
290.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.26 |
7.15 |
7.14 |
7.09 |
5.88 |
P & L Balance carried down |
367.28 |
365.09 |
359.68 |
340.71 |
316.74 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
30.00 |
30.00 |
30.00 |
30.00 |
Dividend Per Share(Rs) |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
Earnings Per Share-Unit Curr |
3.96 |
6.15 |
10.70 |
12.43 |
13.92 |
Earnings Per Share(Adj)-Unit Curr |
3.96 |
6.15 |
10.70 |
12.43 |
13.92 |
Book Value |
204.84 |
199.33 |
188.82 |
178.07 |
167.23 |
Book Value(Adj)-Unit Curr |
204.84 |
199.33 |
188.82 |
178.07 |
167.23 |