INCOME : |
|
|
|
|
|
Operating Income |
131,987.78 |
80,635.64 |
82,983.29 |
81,912.78 |
43,797.50 |
Other Income |
1,677.68 |
1,758.09 |
1,032.31 |
866.92 |
528.83 |
Total Income |
133,665.46 |
82,393.73 |
84,015.60 |
82,779.70 |
44,326.33 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
126,147.42 |
75,444.35 |
78,138.64 |
77,828.39 |
39,489.76 |
Miscellaneous Expenses |
2,956.61 |
2,919.30 |
2,298.78 |
1,720.91 |
1,595.65 |
Interest |
9.13 |
10.08 |
- |
- |
- |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
2,398.29 |
2,046.36 |
1,816.37 |
1,490.98 |
1,361.38 |
Total Expenditure |
131,511.45 |
80,420.09 |
82,253.79 |
81,040.28 |
42,446.79 |
Gross Profit |
2,154.02 |
1,973.64 |
1,761.82 |
1,739.41 |
1,879.54 |
Depreciation |
76.23 |
67.79 |
74.90 |
99.40 |
89.25 |
Profit Before Tax |
2,077.79 |
1,905.85 |
1,686.92 |
1,640.01 |
1,790.29 |
Current Tax |
184.01 |
185.28 |
180.92 |
184.17 |
368.11 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
- |
- |
Reported Net Profit |
1,893.78 |
1,720.57 |
1,506.00 |
1,455.85 |
1,422.18 |
Extraordinary Items |
224.15 |
95.75 |
- |
- |
8.01 |
Adjusted Net Profit |
1,669.63 |
1,624.82 |
1,506.00 |
1,455.85 |
1,414.17 |
Adjustment below net profit |
- |
- |
- |
- |
- |
Profit/Loss Balance brought forward |
11,864.43 |
10,394.08 |
9,092.64 |
7,882.33 |
6,460.14 |
Appropriations |
270.37 |
250.22 |
204.56 |
250.02 |
- |
P & L Balance carried down |
13,487.84 |
11,864.43 |
10,394.08 |
9,088.16 |
7,882.33 |
Dividend |
270.37 |
250.22 |
204.56 |
250.02 |
- |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
27.00 |
25.00 |
20.00 |
25.00 |
- |
Dividend Per Share(Rs) |
2.70 |
2.50 |
2.00 |
2.50 |
- |
Earnings Per Share-Unit Curr |
18.91 |
17.19 |
15.05 |
14.56 |
14.22 |
Earnings Per Share(Adj)-Unit Curr |
18.91 |
17.19 |
15.05 |
14.56 |
14.22 |
Book Value-Unit Curr |
148.87 |
130.06 |
116.18 |
104.00 |
87.43 |
Book Value(Adj)-Unit Curr |
148.87 |
130.06 |
116.18 |
104.00 |
87.43 |