INCOME : |
|
|
|
|
|
Sales Turnover |
2,824.48 |
2,690.60 |
2,881.72 |
1,606.11 |
1,358.69 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,824.48 |
2,690.60 |
2,881.72 |
1,606.11 |
1,358.69 |
Other Income |
48.63 |
28.93 |
21.07 |
9.48 |
33.25 |
Stock Adjustments |
-3.40 |
-29.69 |
55.77 |
-12.37 |
3.43 |
Total Income |
2,869.71 |
2,689.84 |
2,958.56 |
1,603.22 |
1,395.37 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,888.36 |
1,749.41 |
2,031.32 |
1,035.45 |
934.29 |
Power and Fuel Cost |
232.20 |
256.34 |
179.03 |
99.98 |
101.52 |
Other Manufacturing Expenses |
88.74 |
82.95 |
66.64 |
89.87 |
67.10 |
Selling and Administration Expenses |
202.59 |
209.95 |
196.18 |
75.68 |
67.78 |
Miscellaneous Expenses |
15.01 |
18.39 |
27.10 |
13.10 |
12.93 |
Employee Benefit Expenses |
121.30 |
97.31 |
100.65 |
75.01 |
58.42 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
321.50 |
275.50 |
357.65 |
214.13 |
153.32 |
Interest |
22.25 |
21.62 |
17.22 |
17.54 |
15.31 |
Gross Profit |
299.25 |
253.88 |
340.43 |
196.59 |
138.01 |
Depreciation |
88.69 |
70.46 |
46.83 |
45.26 |
47.63 |
Profit Before Tax |
210.56 |
183.42 |
293.60 |
151.33 |
90.38 |
Current Tax |
49.56 |
36.79 |
50.40 |
26.40 |
15.59 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.35 |
11.88 |
3.58 |
2.37 |
-3.83 |
Reported Net Profit |
155.65 |
134.74 |
239.61 |
122.55 |
78.62 |
Extraordinary Items |
3.22 |
0.54 |
0.45 |
-0.18 |
21.14 |
Adjusted Net Profit |
152.43 |
134.20 |
239.16 |
122.73 |
57.48 |
Adjustment below Net Profit |
0.51 |
0.39 |
-1.20 |
-0.03 |
-9.44 |
Profit/Loss Balance carried down |
841.87 |
725.30 |
500.07 |
385.42 |
318.00 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
13.28 |
18.56 |
13.18 |
7.88 |
1.75 |
P & L Balance carried down |
984.75 |
841.87 |
725.30 |
500.07 |
385.42 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
25.00 |
35.00 |
25.00 |
17.49 |
Dividend Per Share(Rs) |
0.60 |
0.50 |
0.70 |
0.50 |
1.75 |
Earnings Per Share-Unit Curr |
5.64 |
5.08 |
9.09 |
4.65 |
17.47 |
Earnings Per Share(Adj)-Unit Curr |
5.64 |
5.08 |
9.09 |
4.65 |
- |
Book Value |
66.59 |
53.54 |
48.64 |
39.61 |
97.95 |
Book Value(Adj)-Unit Curr |
66.59 |
53.54 |
48.64 |
39.61 |
- |