INCOME : |
|
|
|
|
|
Sales Turnover |
1,871.23 |
1,803.18 |
1,441.76 |
1,201.71 |
1,209.16 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,871.23 |
1,803.18 |
1,441.76 |
1,201.71 |
1,209.16 |
Other Income |
61.15 |
30.23 |
22.78 |
21.79 |
15.56 |
Stock Adjustments |
-6.18 |
68.33 |
102.72 |
-34.02 |
24.93 |
Total Income |
1,926.20 |
1,901.74 |
1,567.26 |
1,189.48 |
1,249.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
876.01 |
890.08 |
783.72 |
613.28 |
610.12 |
Power and Fuel Cost |
34.29 |
59.38 |
43.83 |
17.20 |
28.76 |
Other Manufacturing Expenses |
73.67 |
76.97 |
59.36 |
32.64 |
37.14 |
Selling and Administration Expenses |
310.15 |
279.13 |
198.53 |
168.15 |
187.33 |
Miscellaneous Expenses |
50.67 |
67.32 |
52.77 |
42.13 |
48.22 |
Employee Benefit Expenses |
227.55 |
211.30 |
190.75 |
144.33 |
160.40 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
353.88 |
317.57 |
238.29 |
171.75 |
177.68 |
Interest |
5.30 |
5.40 |
4.59 |
4.27 |
4.40 |
Gross Profit |
348.58 |
312.17 |
233.70 |
167.48 |
173.28 |
Depreciation |
34.37 |
30.44 |
30.43 |
33.23 |
32.67 |
Profit Before Tax |
314.21 |
281.73 |
203.27 |
134.25 |
140.61 |
Current Tax |
64.67 |
70.17 |
51.98 |
32.79 |
37.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
10.36 |
1.90 |
1.94 |
0.15 |
-12.46 |
Reported Net Profit |
239.17 |
209.66 |
149.36 |
101.30 |
115.94 |
Extraordinary Items |
-0.13 |
-2.92 |
-3.69 |
0.71 |
-0.16 |
Adjusted Net Profit |
239.30 |
212.58 |
153.05 |
100.59 |
116.10 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.95 |
Profit/Loss Balance carried down |
519.66 |
399.36 |
301.30 |
254.60 |
240.05 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
119.66 |
89.36 |
51.30 |
54.60 |
100.44 |
P & L Balance carried down |
639.17 |
519.66 |
399.36 |
301.30 |
254.60 |
Dividend |
- |
- |
- |
- |
16.91 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,200.00 |
1,000.00 |
700.00 |
260.00 |
260.00 |
Dividend Per Share(Rs) |
60.00 |
50.00 |
35.00 |
13.00 |
13.00 |
Earnings Per Share-Unit Curr |
183.89 |
161.20 |
114.84 |
77.89 |
89.15 |
Earnings Per Share(Adj)-Unit Curr |
183.89 |
161.20 |
114.84 |
77.89 |
89.15 |
Book Value |
1,032.26 |
899.00 |
773.31 |
672.31 |
594.27 |
Book Value(Adj)-Unit Curr |
1,032.26 |
899.00 |
773.31 |
672.31 |
594.27 |