INCOME : |
|
|
|
|
|
Sales Turnover |
8,084.83 |
5,654.62 |
6,703.47 |
5,956.35 |
5,323.57 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
8,084.83 |
5,654.62 |
6,703.47 |
5,956.35 |
5,323.57 |
Other Income |
151.89 |
140.90 |
86.06 |
83.22 |
86.30 |
Stock Adjustments |
207.58 |
-90.27 |
31.07 |
-81.07 |
149.62 |
Total Income |
8,444.30 |
5,705.25 |
6,820.60 |
5,958.50 |
5,559.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,847.14 |
3,319.68 |
3,680.70 |
2,812.15 |
2,537.94 |
Power and Fuel Cost |
564.44 |
617.16 |
626.97 |
500.10 |
474.00 |
Other Manufacturing Expenses |
923.79 |
595.07 |
826.28 |
783.60 |
745.47 |
Selling and Administration Expenses |
212.39 |
127.99 |
153.82 |
150.81 |
134.71 |
Miscellaneous Expenses |
34.80 |
35.59 |
37.93 |
37.80 |
56.55 |
Employee Benefit Expenses |
697.77 |
471.86 |
518.10 |
508.42 |
515.28 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,163.97 |
537.90 |
976.80 |
1,165.63 |
1,095.53 |
Interest |
90.00 |
61.15 |
81.33 |
101.42 |
94.82 |
Gross Profit |
1,073.97 |
476.75 |
895.47 |
1,064.21 |
1,000.71 |
Depreciation |
294.50 |
250.32 |
276.09 |
330.14 |
388.14 |
Profit Before Tax |
779.47 |
226.43 |
619.38 |
734.07 |
612.57 |
Current Tax |
67.04 |
48.63 |
186.86 |
146.52 |
124.43 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
116.49 |
26.12 |
40.39 |
60.88 |
13.25 |
Reported Net Profit |
595.94 |
151.68 |
392.13 |
526.67 |
474.89 |
Extraordinary Items |
1.73 |
6.84 |
-1.34 |
-0.87 |
35.96 |
Adjusted Net Profit |
594.21 |
144.84 |
393.47 |
527.54 |
438.93 |
Adjustment below Net Profit |
-130.70 |
0.42 |
-44.99 |
4.08 |
-5.63 |
Profit/Loss Balance carried down |
2,989.43 |
2,979.20 |
2,647.13 |
2,116.39 |
1,798.40 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.62 |
14.49 |
15.07 |
- |
151.27 |
P & L Balance carried down |
3,445.05 |
3,116.81 |
2,979.20 |
2,647.14 |
2,116.39 |
Dividend |
- |
- |
- |
- |
100.47 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
15.00 |
15.00 |
100.00 |
Dividend Per Share(Rs) |
0.10 |
0.10 |
0.15 |
0.15 |
1.00 |
Earnings Per Share-Unit Curr |
6.13 |
1.54 |
3.97 |
5.24 |
4.73 |
Earnings Per Share(Adj)-Unit Curr |
6.13 |
1.54 |
3.97 |
5.24 |
4.73 |
Book Value |
38.50 |
35.81 |
35.17 |
33.23 |
27.94 |
Book Value(Adj)-Unit Curr |
38.50 |
35.81 |
35.17 |
33.23 |
27.94 |