INCOME : |
|
|
|
|
|
Sales Turnover |
5,046.04 |
5,793.95 |
4,988.03 |
3,703.25 |
4,425.44 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,046.04 |
5,793.95 |
4,988.03 |
3,703.25 |
4,425.44 |
Other Income |
215.52 |
112.70 |
98.22 |
125.56 |
242.95 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
5,261.56 |
5,906.65 |
5,086.25 |
3,828.81 |
4,668.39 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
1,233.85 |
1,388.02 |
978.39 |
719.91 |
1,129.13 |
Other Manufacturing Expenses |
1,747.30 |
2,109.05 |
1,944.08 |
1,298.18 |
1,427.67 |
Selling and Administration Expenses |
55.59 |
37.90 |
33.11 |
32.81 |
65.28 |
Miscellaneous Expenses |
86.96 |
226.38 |
18.97 |
21.93 |
187.26 |
Employee Benefit Expenses |
498.79 |
474.23 |
481.57 |
471.23 |
473.55 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,639.07 |
1,671.07 |
1,630.13 |
1,284.75 |
1,385.50 |
Interest |
171.21 |
184.93 |
160.86 |
22.04 |
366.72 |
Gross Profit |
1,467.86 |
1,486.14 |
1,469.27 |
1,262.71 |
1,018.78 |
Depreciation |
889.38 |
753.16 |
635.25 |
627.94 |
671.27 |
Profit Before Tax |
578.48 |
732.98 |
834.02 |
634.77 |
347.51 |
Current Tax |
-33.78 |
-67.28 |
43.86 |
36.18 |
61.38 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.11 |
0.14 |
0.05 |
-19.51 |
-16.22 |
Reported Net Profit |
612.15 |
800.12 |
790.11 |
618.10 |
302.35 |
Extraordinary Items |
46.18 |
4.27 |
4.12 |
0.03 |
82.27 |
Adjusted Net Profit |
565.97 |
795.85 |
785.99 |
618.07 |
220.08 |
Adjustment below Net Profit |
0.53 |
9.72 |
-2,347.83 |
20.67 |
14.62 |
Profit/Loss Balance carried down |
44.25 |
-608.83 |
1,102.63 |
602.29 |
306.32 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
96.00 |
156.76 |
153.74 |
138.43 |
21.00 |
P & L Balance carried down |
560.93 |
44.25 |
-608.83 |
1,102.63 |
602.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
4.40 |
3.30 |
2.50 |
7.50 |
Dividend Per Share(Rs) |
0.50 |
0.44 |
0.33 |
0.25 |
0.75 |
Earnings Per Share-Unit Curr |
13.14 |
17.18 |
16.96 |
13.27 |
6.49 |
Earnings Per Share(Adj)-Unit Curr |
13.14 |
17.18 |
13.16 |
10.29 |
5.03 |
Book Value |
149.50 |
136.78 |
119.73 |
169.64 |
156.68 |
Book Value(Adj)-Unit Curr |
149.50 |
136.78 |
92.88 |
131.61 |
121.55 |