| INCOME : |
| Operating Income |
96,686.52 |
101,315.71 |
70,081.27 |
65,401.76 |
71,447.43 |
| Other Income |
292.95 |
363.36 |
1,407.08 |
745.99 |
441.95 |
| Total Income |
96,979.47 |
101,679.07 |
71,488.35 |
66,147.75 |
71,889.38 |
| EXPENDITURE : |
|
|
|
|
|
| Operating & Administration Expenses |
- |
- |
- |
- |
- |
| Miscellaneous Expenses |
1,511.79 |
1,203.72 |
1,959.43 |
1,051.96 |
837.63 |
| Interest |
0.00 |
0.00 |
0.00 |
0.00 |
45.38 |
| Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
| Employee Expense |
3,198.03 |
3,256.70 |
3,068.81 |
2,039.55 |
1,682.90 |
| Total Expenditure |
95,599.65 |
100,629.77 |
69,981.54 |
64,730.72 |
70,210.89 |
| Gross Profit |
1,379.82 |
1,049.30 |
1,506.82 |
1,417.02 |
1,678.50 |
| Depreciation |
101.94 |
77.85 |
75.30 |
52.38 |
50.61 |
| Profit Before Tax |
1,277.88 |
971.45 |
1,431.52 |
1,364.64 |
1,627.89 |
| Current Tax |
-524.24 |
-597.41 |
71.40 |
156.95 |
267.78 |
| Fringe Benefit tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reported Net Profit |
1,802.12 |
1,568.86 |
1,360.13 |
1,207.69 |
1,360.10 |
| Extraordinary Items |
146.19 |
172.19 |
0.00 |
0.00 |
0.00 |
| Adjusted Net Profit |
1,655.93 |
1,396.67 |
1,360.13 |
1,207.69 |
1,360.10 |
| Adjustment below net profit |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Profit/Loss Balance brought forward |
8,258.56 |
7,098.16 |
6,097.25 |
5,929.40 |
4,569.29 |
| Appropriations |
430.20 |
408.46 |
359.22 |
408.47 |
0.00 |
| P & L Balance carried down |
9,630.48 |
8,258.56 |
7,098.16 |
6,728.61 |
5,929.40 |
| Dividend |
430.20 |
408.46 |
359.22 |
408.47 |
0.00 |
| Preference Share Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend Rate (%) |
21.00 |
20.00 |
19.00 |
17.00 |
20.20 |
| Dividend Per Share(Rs) |
2.10 |
2.00 |
1.90 |
1.70 |
2.02 |
| Earnings Per Share-Unit Curr |
8.37 |
7.29 |
6.33 |
5.72 |
6.73 |
| Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
| Book Value-Unit Curr |
74.90 |
68.12 |
60.41 |
73.29 |
42.73 |
| Book Value(Adj)-Unit Curr |
74.90 |
68.12 |
60.41 |
73.29 |
42.73 |