INCOME : |
|
|
|
|
|
Sales Turnover |
4,054.32 |
3,898.95 |
4,337.49 |
3,597.40 |
3,028.82 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,054.32 |
3,898.95 |
4,337.49 |
3,597.40 |
3,028.82 |
Other Income |
43.17 |
23.78 |
6.74 |
19.97 |
48.55 |
Stock Adjustments |
52.42 |
-37.68 |
-150.04 |
-0.86 |
291.94 |
Total Income |
4,149.91 |
3,885.05 |
4,194.19 |
3,616.51 |
3,369.31 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,147.47 |
2,098.85 |
2,269.57 |
2,038.25 |
1,890.51 |
Power and Fuel Cost |
36.20 |
36.29 |
37.06 |
34.67 |
34.88 |
Other Manufacturing Expenses |
318.02 |
169.49 |
189.96 |
134.49 |
143.29 |
Selling and Administration Expenses |
122.42 |
159.65 |
116.06 |
91.27 |
111.54 |
Miscellaneous Expenses |
206.50 |
181.52 |
378.56 |
257.97 |
209.35 |
Employee Benefit Expenses |
822.23 |
839.76 |
857.64 |
848.65 |
843.87 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
497.08 |
399.49 |
345.35 |
211.22 |
135.86 |
Interest |
50.47 |
56.90 |
73.54 |
47.72 |
40.50 |
Gross Profit |
446.61 |
342.59 |
271.81 |
163.50 |
95.36 |
Depreciation |
63.74 |
63.99 |
66.07 |
70.68 |
71.30 |
Profit Before Tax |
382.87 |
278.60 |
205.74 |
92.82 |
24.06 |
Current Tax |
105.05 |
69.97 |
35.17 |
32.63 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-5.20 |
49.84 |
35.98 |
-14.62 |
-44.32 |
Reported Net Profit |
283.02 |
158.78 |
134.59 |
74.80 |
68.38 |
Extraordinary Items |
0.48 |
7.48 |
0.33 |
0.15 |
0.23 |
Adjusted Net Profit |
282.54 |
151.30 |
134.26 |
74.65 |
68.15 |
Adjustment below Net Profit |
- |
-9.64 |
0.05 |
25.00 |
-4.28 |
Profit/Loss Balance carried down |
820.99 |
688.49 |
554.67 |
489.43 |
443.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
41.64 |
16.64 |
0.82 |
34.57 |
20.82 |
P & L Balance carried down |
1,062.36 |
820.99 |
688.49 |
554.67 |
486.78 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
205.00 |
100.00 |
100.00 |
60.00 |
60.00 |
Dividend Per Share(Rs) |
20.50 |
10.00 |
10.00 |
6.00 |
6.00 |
Earnings Per Share-Unit Curr |
67.75 |
38.01 |
32.22 |
17.91 |
16.37 |
Earnings Per Share(Adj)-Unit Curr |
67.75 |
38.01 |
25.65 |
14.26 |
13.03 |
Book Value |
632.68 |
573.38 |
552.23 |
532.52 |
540.35 |
Book Value(Adj)-Unit Curr |
632.68 |
573.38 |
439.64 |
423.95 |
430.18 |