INCOME : |
|
|
|
|
|
Sales Turnover |
13,149.15 |
14,256.85 |
14,214.58 |
8,955.79 |
8,471.84 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
13,149.15 |
14,256.85 |
14,214.58 |
8,955.79 |
8,471.84 |
Other Income |
677.52 |
233.64 |
264.09 |
146.60 |
272.58 |
Stock Adjustments |
146.05 |
16.66 |
116.83 |
5.76 |
365.23 |
Total Income |
13,972.72 |
14,507.15 |
14,595.50 |
9,108.15 |
9,109.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,791.89 |
3,172.12 |
1,971.13 |
1,315.43 |
1,702.48 |
Power and Fuel Cost |
3,587.30 |
4,728.24 |
3,423.05 |
2,672.22 |
2,996.64 |
Other Manufacturing Expenses |
1,324.65 |
1,354.70 |
1,243.71 |
848.27 |
869.60 |
Selling and Administration Expenses |
663.39 |
584.39 |
601.16 |
579.61 |
572.83 |
Miscellaneous Expenses |
21.00 |
151.93 |
186.06 |
-167.04 |
212.22 |
Employee Benefit Expenses |
2,041.66 |
1,841.99 |
2,386.07 |
1,930.24 |
1,994.07 |
Less: Preoperative Expenditure |
7.60 |
9.93 |
30.27 |
- |
- |
Total Expenses |
10,422.29 |
11,823.44 |
9,780.91 |
- |
- |
Operating Profit |
3,550.43 |
2,683.71 |
4,814.59 |
1,929.42 |
761.81 |
Interest |
17.21 |
12.92 |
23.13 |
7.08 |
5.74 |
Gross Profit |
3,533.22 |
2,670.79 |
4,791.46 |
1,922.34 |
756.07 |
Depreciation |
749.65 |
715.80 |
836.59 |
605.82 |
529.83 |
Profit Before Tax |
2,783.57 |
1,954.99 |
3,954.87 |
1,316.52 |
226.24 |
Current Tax |
839.71 |
294.41 |
1,051.75 |
177.70 |
151.40 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-116.09 |
116.09 |
-48.85 |
-160.71 |
-63.39 |
Reported Net Profit |
2,059.95 |
1,544.49 |
2,951.97 |
1,299.53 |
138.23 |
Extraordinary Items |
310.11 |
1.79 |
0.32 |
0.69 |
0.45 |
Adjusted Net Profit |
1,749.84 |
1,542.70 |
2,951.65 |
1,298.84 |
137.78 |
Adjustment below Net Profit |
7.91 |
57.65 |
23.95 |
23.83 |
-16.17 |
Profit/Loss Balance carried down |
4,006.97 |
3,323.16 |
1,449.22 |
586.47 |
1,082.91 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
734.65 |
918.33 |
1,101.98 |
460.61 |
618.50 |
P & L Balance carried down |
5,340.18 |
4,006.97 |
3,323.16 |
1,449.22 |
586.47 |
Dividend |
550.99 |
642.83 |
918.32 |
460.61 |
279.84 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
90.00 |
130.00 |
70.00 |
30.00 |
Dividend Per Share(Rs) |
5.00 |
4.50 |
6.50 |
3.50 |
1.50 |
Earnings Per Share-Unit Curr |
11.22 |
8.41 |
16.07 |
7.08 |
0.74 |
Earnings Per Share(Adj)-Unit Curr |
11.22 |
8.41 |
16.07 |
7.08 |
0.74 |
Book Value |
79.34 |
72.08 |
68.36 |
58.15 |
53.54 |
Book Value(Adj)-Unit Curr |
79.34 |
72.08 |
68.36 |
58.15 |
53.54 |