INCOME : |
|
|
|
|
|
Sales Turnover |
1,355.09 |
1,481.71 |
1,478.13 |
1,468.91 |
1,160.94 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,355.09 |
1,481.71 |
1,478.13 |
1,468.91 |
1,160.94 |
Other Income |
29.30 |
3.85 |
7.83 |
110.69 |
18.09 |
Stock Adjustments |
189.27 |
-9.29 |
-107.43 |
-43.16 |
60.50 |
Total Income |
1,573.66 |
1,476.27 |
1,378.53 |
1,536.44 |
1,239.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,255.92 |
1,199.01 |
1,086.19 |
1,151.37 |
997.30 |
Power and Fuel Cost |
1.43 |
0.57 |
0.56 |
3.13 |
8.22 |
Other Manufacturing Expenses |
72.41 |
73.16 |
62.04 |
59.60 |
55.57 |
Selling and Administration Expenses |
28.60 |
29.01 |
31.35 |
33.25 |
28.06 |
Miscellaneous Expenses |
11.69 |
13.59 |
18.95 |
30.99 |
14.39 |
Employee Benefit Expenses |
80.73 |
78.21 |
69.36 |
68.75 |
63.91 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
122.88 |
82.72 |
110.08 |
189.36 |
72.08 |
Interest |
29.60 |
27.80 |
25.66 |
35.16 |
26.65 |
Gross Profit |
93.28 |
54.92 |
84.42 |
154.20 |
45.43 |
Depreciation |
35.30 |
35.58 |
39.59 |
47.57 |
55.55 |
Profit Before Tax |
57.98 |
19.34 |
44.83 |
106.63 |
-10.12 |
Current Tax |
-0.07 |
-0.25 |
- |
- |
3.03 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
15.46 |
2.35 |
11.75 |
32.25 |
66.54 |
Reported Net Profit |
42.59 |
17.24 |
33.08 |
74.38 |
-79.68 |
Extraordinary Items |
16.87 |
-0.86 |
-1.68 |
74.77 |
-5.58 |
Adjusted Net Profit |
25.72 |
18.10 |
34.76 |
-0.39 |
-74.10 |
Adjustment below Net Profit |
0.01 |
-1.36 |
0.14 |
0.13 |
-1.81 |
Profit/Loss Balance carried down |
116.12 |
112.31 |
90.59 |
16.36 |
97.98 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
12.01 |
12.07 |
11.50 |
0.29 |
0.13 |
P & L Balance carried down |
146.71 |
116.12 |
112.31 |
90.59 |
16.36 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
40.00 |
30.00 |
30.00 |
- |
- |
Dividend Per Share(Rs) |
4.00 |
3.00 |
3.00 |
- |
- |
Earnings Per Share-Unit Curr |
10.89 |
4.41 |
8.46 |
19.02 |
-20.37 |
Earnings Per Share(Adj)-Unit Curr |
10.89 |
4.41 |
8.46 |
19.02 |
-20.37 |
Book Value |
114.62 |
106.73 |
105.67 |
100.18 |
81.13 |
Book Value(Adj)-Unit Curr |
114.62 |
106.73 |
105.67 |
100.18 |
81.13 |