INCOME : |
|
|
|
|
|
Sales Turnover |
975.34 |
1,132.86 |
1,022.35 |
751.14 |
888.83 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
975.34 |
1,132.86 |
1,022.35 |
751.14 |
888.83 |
Other Income |
25.76 |
16.44 |
11.49 |
10.77 |
7.50 |
Stock Adjustments |
7.92 |
28.25 |
18.82 |
3.59 |
25.75 |
Total Income |
1,009.02 |
1,177.55 |
1,052.66 |
765.50 |
922.08 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
643.59 |
770.01 |
676.03 |
479.12 |
571.26 |
Power and Fuel Cost |
88.60 |
97.86 |
84.85 |
68.61 |
83.97 |
Other Manufacturing Expenses |
33.52 |
33.16 |
38.15 |
29.26 |
40.78 |
Selling and Administration Expenses |
52.58 |
61.37 |
64.02 |
41.40 |
42.74 |
Miscellaneous Expenses |
3.29 |
9.02 |
2.90 |
3.62 |
4.01 |
Employee Benefit Expenses |
61.94 |
65.84 |
57.84 |
48.01 |
60.02 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
125.50 |
140.28 |
128.87 |
95.49 |
119.30 |
Interest |
15.17 |
14.12 |
9.76 |
8.71 |
7.77 |
Gross Profit |
110.33 |
126.16 |
119.11 |
86.78 |
111.53 |
Depreciation |
26.66 |
27.02 |
28.37 |
27.16 |
28.05 |
Profit Before Tax |
83.67 |
99.14 |
90.74 |
59.62 |
83.48 |
Current Tax |
20.98 |
25.26 |
22.64 |
12.53 |
23.74 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.21 |
0.57 |
-1.44 |
1.90 |
-4.14 |
Reported Net Profit |
62.48 |
73.32 |
69.55 |
45.19 |
63.88 |
Extraordinary Items |
0.83 |
0.70 |
1.09 |
1.09 |
1.19 |
Adjusted Net Profit |
61.65 |
72.62 |
68.46 |
44.10 |
62.69 |
Adjustment below Net Profit |
0.07 |
0.36 |
0.03 |
0.32 |
-0.78 |
Profit/Loss Balance carried down |
482.60 |
413.29 |
348.08 |
306.93 |
248.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.37 |
4.37 |
4.37 |
4.37 |
4.37 |
P & L Balance carried down |
540.78 |
482.60 |
413.29 |
348.08 |
306.93 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
20.00 |
20.00 |
20.00 |
20.00 |
Dividend Per Share(Rs) |
3.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Earnings Per Share-Unit Curr |
24.65 |
33.59 |
31.86 |
20.70 |
29.26 |
Earnings Per Share(Adj)-Unit Curr |
24.65 |
33.59 |
31.86 |
20.70 |
29.26 |
Book Value |
414.90 |
299.30 |
267.55 |
237.67 |
218.83 |
Book Value(Adj)-Unit Curr |
414.90 |
299.30 |
267.55 |
237.67 |
218.83 |