INCOME : |
|
|
|
|
|
Operating Income |
20,487.37 |
17,875.78 |
16,026.09 |
12,161.38 |
11,517.20 |
Other Income |
114.75 |
994.78 |
809.93 |
12.38 |
15.57 |
Total Income |
20,602.12 |
18,870.56 |
16,836.02 |
12,173.76 |
11,532.77 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
16,082.49 |
14,166.78 |
12,942.38 |
8,745.02 |
8,658.42 |
Miscellaneous Expenses |
568.50 |
1,355.10 |
1,113.47 |
605.71 |
403.83 |
Interest |
- |
- |
- |
- |
- |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
1,262.13 |
1,093.80 |
955.26 |
739.12 |
683.60 |
Total Expenditure |
17,913.12 |
16,615.68 |
15,011.11 |
10,089.85 |
9,745.85 |
Gross Profit |
2,689.01 |
2,254.89 |
1,824.91 |
2,083.91 |
1,786.92 |
Depreciation |
133.83 |
142.35 |
141.39 |
129.96 |
90.03 |
Profit Before Tax |
2,555.18 |
2,112.54 |
1,683.52 |
1,953.95 |
1,696.89 |
Current Tax |
663.89 |
303.19 |
385.50 |
524.45 |
508.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-27.30 |
80.29 |
27.00 |
-43.55 |
-5.05 |
Reported Net Profit |
1,918.59 |
1,729.05 |
1,271.01 |
1,473.05 |
1,193.76 |
Extraordinary Items |
-1.80 |
-2.72 |
-1.06 |
-0.11 |
-0.36 |
Adjusted Net Profit |
1,920.39 |
1,731.77 |
1,272.07 |
1,473.16 |
1,194.12 |
Adjustment below net profit |
-515.83 |
-466.51 |
186.88 |
- |
- |
Profit/Loss Balance brought forward |
3,416.01 |
2,153.46 |
5,154.67 |
4,045.31 |
3,238.50 |
Appropriations |
- |
- |
4,459.10 |
181.83 |
386.95 |
P & L Balance carried down |
4,818.77 |
3,416.01 |
2,153.46 |
5,336.53 |
4,045.31 |
Dividend |
- |
- |
4,459.10 |
181.83 |
159.05 |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
110.00 |
100.00 |
90.00 |
80.00 |
35.00 |
Dividend Per Share(Rs) |
11.00 |
10.00 |
9.00 |
8.00 |
3.50 |
Earnings Per Share-Unit Curr |
38.94 |
35.21 |
25.89 |
32.40 |
26.27 |
Earnings Per Share(Adj)-Unit Curr |
38.94 |
35.21 |
25.89 |
32.40 |
26.27 |
Book Value-Unit Curr |
247.71 |
212.64 |
187.27 |
167.14 |
134.97 |
Book Value(Adj)-Unit Curr |
247.71 |
212.64 |
187.27 |
167.14 |
134.97 |