INCOME : |
|
|
|
|
|
Sales Turnover |
2,082.90 |
2,350.92 |
2,123.12 |
1,943.00 |
1,794.95 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,082.90 |
2,350.92 |
2,123.12 |
1,943.00 |
1,794.95 |
Other Income |
21.61 |
16.89 |
22.76 |
16.41 |
23.06 |
Stock Adjustments |
131.53 |
-33.66 |
0.67 |
-85.79 |
34.37 |
Total Income |
2,236.04 |
2,334.15 |
2,146.55 |
1,873.62 |
1,852.38 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,360.16 |
1,547.38 |
1,373.40 |
1,216.00 |
1,180.99 |
Power and Fuel Cost |
126.05 |
118.18 |
113.79 |
80.00 |
99.48 |
Other Manufacturing Expenses |
177.35 |
184.03 |
195.77 |
153.12 |
151.27 |
Selling and Administration Expenses |
82.16 |
57.56 |
57.17 |
49.52 |
40.98 |
Miscellaneous Expenses |
49.94 |
81.01 |
76.22 |
58.64 |
68.93 |
Employee Benefit Expenses |
194.11 |
186.38 |
165.22 |
147.46 |
142.36 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
246.28 |
159.61 |
164.97 |
168.89 |
168.37 |
Interest |
35.56 |
33.42 |
40.21 |
39.74 |
44.54 |
Gross Profit |
210.72 |
126.19 |
124.76 |
129.15 |
123.83 |
Depreciation |
38.88 |
35.89 |
32.75 |
29.16 |
27.61 |
Profit Before Tax |
171.84 |
90.30 |
92.01 |
99.99 |
96.22 |
Current Tax |
53.42 |
22.44 |
21.37 |
29.30 |
23.23 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.48 |
7.61 |
4.90 |
4.80 |
-22.97 |
Reported Net Profit |
114.94 |
60.26 |
65.74 |
65.89 |
95.96 |
Extraordinary Items |
1.00 |
0.40 |
1.40 |
0.06 |
-1.22 |
Adjusted Net Profit |
113.94 |
59.86 |
64.34 |
65.83 |
97.18 |
Adjustment below Net Profit |
0.71 |
-2.38 |
1.82 |
1.29 |
-7.74 |
Profit/Loss Balance carried down |
498.97 |
454.14 |
399.63 |
341.16 |
272.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.40 |
13.05 |
13.05 |
8.70 |
19.14 |
P & L Balance carried down |
597.22 |
498.97 |
454.14 |
399.63 |
341.16 |
Dividend |
17.40 |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
50.00 |
75.00 |
75.00 |
50.00 |
Dividend Per Share(Rs) |
2.00 |
1.00 |
1.50 |
7.50 |
5.00 |
Earnings Per Share-Unit Curr |
13.21 |
6.93 |
7.56 |
37.87 |
55.15 |
Earnings Per Share(Adj)-Unit Curr |
13.21 |
6.93 |
7.56 |
7.57 |
11.03 |
Book Value |
91.67 |
80.38 |
75.22 |
344.78 |
311.17 |
Book Value(Adj)-Unit Curr |
91.67 |
80.38 |
75.22 |
68.96 |
62.23 |