INCOME : |
|
|
|
|
|
Sales Turnover |
1,640.67 |
1,593.90 |
1,401.23 |
1,133.37 |
1,772.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,640.67 |
1,593.90 |
1,401.23 |
1,133.37 |
1,772.25 |
Other Income |
65.07 |
85.03 |
55.89 |
66.13 |
17.63 |
Stock Adjustments |
- |
-0.04 |
- |
0.03 |
-0.11 |
Total Income |
1,705.74 |
1,678.89 |
1,457.12 |
1,199.53 |
1,789.77 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
470.24 |
539.29 |
408.59 |
300.24 |
580.93 |
Power and Fuel Cost |
26.68 |
25.34 |
25.34 |
24.54 |
33.05 |
Other Manufacturing Expenses |
90.58 |
83.38 |
67.08 |
62.41 |
97.70 |
Selling and Administration Expenses |
345.83 |
291.92 |
194.30 |
142.69 |
281.72 |
Miscellaneous Expenses |
67.18 |
60.18 |
60.96 |
92.24 |
74.20 |
Employee Benefit Expenses |
310.23 |
297.85 |
288.16 |
296.31 |
329.62 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
395.00 |
380.92 |
412.70 |
281.10 |
392.54 |
Interest |
16.28 |
33.27 |
27.61 |
28.33 |
20.57 |
Gross Profit |
378.72 |
347.65 |
385.09 |
252.77 |
371.97 |
Depreciation |
53.32 |
49.08 |
60.16 |
68.57 |
83.68 |
Profit Before Tax |
325.40 |
298.57 |
324.93 |
184.20 |
288.29 |
Current Tax |
67.28 |
67.71 |
84.31 |
65.81 |
84.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
13.60 |
2.17 |
-7.72 |
-17.15 |
-58.01 |
Reported Net Profit |
244.52 |
228.68 |
248.34 |
135.53 |
262.28 |
Extraordinary Items |
25.07 |
31.58 |
11.87 |
13.64 |
12.46 |
Adjusted Net Profit |
219.45 |
197.10 |
236.47 |
121.89 |
249.82 |
Adjustment below Net Profit |
-2.80 |
-414.54 |
-81.29 |
-13.36 |
-92.40 |
Profit/Loss Balance carried down |
1,141.71 |
1,442.23 |
1,278.08 |
1,156.50 |
1,093.41 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
114.66 |
2.91 |
0.60 |
106.79 |
P & L Balance carried down |
1,383.43 |
1,141.71 |
1,442.23 |
1,278.08 |
1,156.50 |
Dividend |
- |
105.46 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
250.00 |
200.00 |
- |
- |
- |
Dividend Per Share(Rs) |
5.00 |
4.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
11.23 |
10.51 |
9.42 |
4.87 |
9.33 |
Earnings Per Share(Adj)-Unit Curr |
11.23 |
10.51 |
9.42 |
4.87 |
9.33 |
Book Value |
73.22 |
62.12 |
62.68 |
53.68 |
48.78 |
Book Value(Adj)-Unit Curr |
73.22 |
62.12 |
62.68 |
53.68 |
48.78 |