INCOME : |
|
|
|
|
|
Sales Turnover |
2,567.82 |
1,957.34 |
1,521.54 |
1,337.28 |
1,080.63 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,567.82 |
1,957.34 |
1,521.54 |
1,337.28 |
1,080.63 |
Other Income |
54.35 |
37.30 |
76.12 |
28.42 |
31.45 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
2,622.17 |
1,994.64 |
1,597.66 |
1,365.70 |
1,112.08 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
41.74 |
43.36 |
32.68 |
37.69 |
35.38 |
Other Manufacturing Expenses |
1,809.56 |
1,298.59 |
897.18 |
739.99 |
563.36 |
Selling and Administration Expenses |
35.95 |
28.18 |
25.52 |
22.23 |
19.77 |
Miscellaneous Expenses |
38.34 |
15.98 |
7.54 |
98.67 |
69.80 |
Employee Benefit Expenses |
204.53 |
194.42 |
191.00 |
121.70 |
116.50 |
Less: Preoperative Expenditure |
- |
- |
- |
10.54 |
8.29 |
Total Expenses |
- |
- |
- |
1,009.74 |
796.52 |
Operating Profit |
492.05 |
414.11 |
443.74 |
355.96 |
315.56 |
Interest |
6.26 |
5.92 |
4.06 |
2.10 |
3.57 |
Gross Profit |
485.79 |
408.19 |
439.68 |
353.86 |
311.99 |
Depreciation |
157.70 |
154.29 |
160.13 |
159.25 |
130.85 |
Profit Before Tax |
328.09 |
253.90 |
279.55 |
194.61 |
181.14 |
Current Tax |
95.97 |
71.91 |
72.00 |
81.96 |
56.20 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-14.09 |
-6.26 |
-0.79 |
-27.76 |
-13.41 |
Reported Net Profit |
246.21 |
188.25 |
208.34 |
140.41 |
138.35 |
Extraordinary Items |
-18.69 |
-1.53 |
37.21 |
0.03 |
-33.76 |
Adjusted Net Profit |
264.90 |
189.78 |
171.13 |
140.38 |
172.11 |
Adjustment below Net Profit |
-2.06 |
13.62 |
-0.38 |
1.19 |
-14.60 |
Profit/Loss Balance carried down |
722.47 |
590.86 |
518.70 |
518.26 |
481.70 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
67.18 |
70.26 |
135.79 |
141.16 |
87.19 |
P & L Balance carried down |
899.44 |
722.47 |
590.87 |
518.70 |
518.26 |
Dividend |
32.09 |
48.14 |
56.16 |
68.06 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
28.50 |
25.50 |
24.00 |
22.00 |
21.20 |
Dividend Per Share(Rs) |
2.85 |
2.55 |
2.40 |
2.20 |
2.12 |
Earnings Per Share-Unit Curr |
7.67 |
5.87 |
6.49 |
4.37 |
4.31 |
Earnings Per Share(Adj)-Unit Curr |
7.67 |
5.87 |
6.49 |
4.37 |
- |
Book Value |
56.93 |
51.38 |
47.24 |
43.71 |
42.42 |
Book Value(Adj)-Unit Curr |
56.93 |
51.38 |
47.24 |
43.71 |
- |