INCOME : |
|
|
|
|
|
Sales Turnover |
2,324.05 |
2,371.11 |
2,273.00 |
1,938.42 |
1,664.36 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,324.05 |
2,371.11 |
2,273.00 |
1,938.42 |
1,664.36 |
Other Income |
16.59 |
18.79 |
16.99 |
12.34 |
6.83 |
Stock Adjustments |
-38.80 |
-122.79 |
336.05 |
-42.16 |
68.64 |
Total Income |
2,301.84 |
2,267.11 |
2,626.04 |
1,908.60 |
1,739.83 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
821.26 |
890.97 |
965.75 |
600.99 |
552.77 |
Power and Fuel Cost |
10.22 |
8.60 |
8.65 |
6.92 |
6.67 |
Other Manufacturing Expenses |
759.26 |
674.72 |
806.64 |
638.07 |
609.22 |
Selling and Administration Expenses |
297.81 |
294.87 |
238.44 |
176.94 |
205.01 |
Miscellaneous Expenses |
63.61 |
42.45 |
30.88 |
24.58 |
23.27 |
Employee Benefit Expenses |
130.01 |
116.43 |
84.94 |
67.00 |
65.09 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
219.67 |
239.07 |
490.74 |
394.10 |
277.80 |
Interest |
18.21 |
21.79 |
13.89 |
10.92 |
20.40 |
Gross Profit |
201.46 |
217.28 |
476.85 |
383.18 |
257.40 |
Depreciation |
21.25 |
19.09 |
17.58 |
17.09 |
14.82 |
Profit Before Tax |
180.21 |
198.19 |
459.27 |
366.09 |
242.58 |
Current Tax |
49.57 |
51.11 |
118.61 |
93.25 |
63.53 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.93 |
0.32 |
-0.73 |
-0.53 |
-1.69 |
Reported Net Profit |
133.57 |
146.76 |
341.39 |
273.37 |
180.74 |
Extraordinary Items |
1.55 |
-0.19 |
2.84 |
-0.72 |
0.15 |
Adjusted Net Profit |
132.02 |
146.95 |
338.55 |
274.09 |
180.59 |
Adjustment below Net Profit |
0.42 |
-0.02 |
0.51 |
0.18 |
-7.01 |
Profit/Loss Balance carried down |
1,344.11 |
1,197.37 |
891.56 |
624.32 |
484.95 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
15.04 |
- |
36.09 |
6.31 |
34.09 |
P & L Balance carried down |
1,463.06 |
1,344.11 |
1,197.37 |
891.56 |
624.59 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
250.00 |
600.00 |
- |
625.00 |
Dividend Per Share(Rs) |
2.00 |
5.00 |
12.00 |
- |
12.50 |
Earnings Per Share-Unit Curr |
42.67 |
46.89 |
109.07 |
87.34 |
68.20 |
Earnings Per Share(Adj)-Unit Curr |
42.67 |
46.89 |
109.07 |
87.34 |
68.20 |
Book Value |
505.49 |
467.49 |
420.61 |
322.90 |
280.18 |
Book Value(Adj)-Unit Curr |
505.49 |
467.49 |
420.61 |
322.90 |
280.18 |