INCOME : |
|
|
|
|
|
Sales Turnover |
2,195.07 |
2,354.63 |
1,487.58 |
890.17 |
1,243.85 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,195.07 |
2,354.63 |
1,487.58 |
890.17 |
1,243.85 |
Other Income |
146.81 |
44.51 |
36.76 |
37.46 |
29.32 |
Stock Adjustments |
7.22 |
6.54 |
4.11 |
-18.03 |
6.60 |
Total Income |
2,349.10 |
2,405.68 |
1,528.45 |
909.60 |
1,279.77 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,444.74 |
1,561.77 |
1,036.40 |
554.81 |
841.55 |
Power and Fuel Cost |
3.16 |
3.01 |
2.59 |
2.07 |
2.66 |
Other Manufacturing Expenses |
2.59 |
1.83 |
0.32 |
0.84 |
0.83 |
Selling and Administration Expenses |
30.22 |
29.09 |
20.01 |
32.14 |
41.28 |
Miscellaneous Expenses |
263.56 |
330.91 |
167.66 |
92.55 |
107.83 |
Employee Benefit Expenses |
111.11 |
94.77 |
78.59 |
61.90 |
86.06 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
493.72 |
384.30 |
222.89 |
165.30 |
199.56 |
Interest |
39.79 |
55.88 |
47.03 |
39.65 |
15.75 |
Gross Profit |
453.93 |
328.42 |
175.86 |
125.65 |
183.81 |
Depreciation |
127.94 |
135.51 |
116.77 |
111.00 |
107.10 |
Profit Before Tax |
325.99 |
192.91 |
59.09 |
14.65 |
76.71 |
Current Tax |
74.44 |
22.53 |
20.53 |
14.37 |
6.60 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
38.43 |
57.33 |
18.15 |
15.24 |
7.60 |
Reported Net Profit |
213.12 |
113.05 |
20.41 |
-14.96 |
62.51 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
213.12 |
113.05 |
20.41 |
-14.96 |
62.51 |
Adjustment below Net Profit |
- |
- |
- |
- |
-1.96 |
Profit/Loss Balance carried down |
868.91 |
755.85 |
730.55 |
929.07 |
878.04 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
105.58 |
-0.01 |
-4.89 |
183.56 |
9.52 |
P & L Balance carried down |
976.45 |
868.91 |
755.85 |
730.55 |
929.07 |
Dividend |
- |
- |
9.68 |
- |
9.52 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
50.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
2.50 |
Earnings Per Share-Unit Curr |
78.35 |
33.85 |
6.11 |
-4.34 |
16.41 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
368.28 |
268.66 |
235.21 |
217.31 |
269.24 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |