INCOME : |
|
|
|
|
|
Sales Turnover |
2,099.07 |
2,352.33 |
1,882.77 |
1,123.62 |
1,058.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,099.07 |
2,352.33 |
1,882.77 |
1,123.62 |
1,058.58 |
Other Income |
30.78 |
22.22 |
9.14 |
14.53 |
6.53 |
Stock Adjustments |
14.96 |
5.60 |
-6.37 |
10.81 |
-2.62 |
Total Income |
2,144.81 |
2,380.15 |
1,885.54 |
1,148.96 |
1,062.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,748.74 |
1,787.34 |
1,233.33 |
662.25 |
814.54 |
Power and Fuel Cost |
46.65 |
42.25 |
41.79 |
24.96 |
25.30 |
Other Manufacturing Expenses |
48.82 |
47.18 |
47.85 |
28.91 |
32.47 |
Selling and Administration Expenses |
71.00 |
67.38 |
65.09 |
45.22 |
44.39 |
Miscellaneous Expenses |
12.29 |
14.32 |
6.58 |
14.21 |
7.69 |
Employee Benefit Expenses |
81.18 |
81.75 |
75.14 |
70.70 |
60.16 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
136.13 |
339.94 |
415.74 |
302.72 |
77.93 |
Interest |
30.41 |
23.91 |
12.88 |
14.56 |
15.95 |
Gross Profit |
105.72 |
316.03 |
402.86 |
288.16 |
61.98 |
Depreciation |
52.11 |
47.41 |
44.35 |
34.10 |
29.90 |
Profit Before Tax |
53.61 |
268.62 |
358.51 |
254.06 |
32.08 |
Current Tax |
4.07 |
60.80 |
83.60 |
57.80 |
3.74 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
9.83 |
7.49 |
8.20 |
6.73 |
7.29 |
Reported Net Profit |
39.71 |
200.33 |
266.72 |
189.52 |
21.04 |
Extraordinary Items |
2.00 |
2.72 |
0.10 |
-0.28 |
1.07 |
Adjusted Net Profit |
37.71 |
197.61 |
266.62 |
189.80 |
19.97 |
Adjustment below Net Profit |
-0.15 |
0.01 |
-0.65 |
- |
-2.88 |
Profit/Loss Balance carried down |
1,105.92 |
936.38 |
693.41 |
511.14 |
505.30 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
30.79 |
30.79 |
23.10 |
6.16 |
12.32 |
P & L Balance carried down |
1,114.69 |
1,105.92 |
936.38 |
694.50 |
511.14 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
75.00 |
100.00 |
100.00 |
75.00 |
20.00 |
Dividend Per Share(Rs) |
7.50 |
10.00 |
10.00 |
7.50 |
2.00 |
Earnings Per Share-Unit Curr |
12.89 |
65.05 |
86.60 |
61.54 |
6.83 |
Earnings Per Share(Adj)-Unit Curr |
12.89 |
65.05 |
86.60 |
61.54 |
6.83 |
Book Value |
402.43 |
399.58 |
344.53 |
265.64 |
205.89 |
Book Value(Adj)-Unit Curr |
402.43 |
399.58 |
344.53 |
265.64 |
205.89 |