INCOME : |
|
|
|
|
|
Sales Turnover |
2,905.65 |
2,406.71 |
2,692.32 |
1,624.41 |
1,438.06 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,905.65 |
2,406.71 |
2,692.32 |
1,624.41 |
1,438.06 |
Other Income |
2.25 |
3.31 |
1.84 |
1.90 |
2.13 |
Stock Adjustments |
-19.30 |
10.07 |
94.14 |
25.60 |
2.18 |
Total Income |
2,888.60 |
2,420.09 |
2,788.30 |
1,651.91 |
1,442.37 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,890.02 |
1,641.06 |
1,570.35 |
971.91 |
921.93 |
Power and Fuel Cost |
258.30 |
189.42 |
209.07 |
178.57 |
162.72 |
Other Manufacturing Expenses |
92.71 |
75.07 |
77.36 |
56.07 |
50.10 |
Selling and Administration Expenses |
85.87 |
76.49 |
140.38 |
68.52 |
41.02 |
Miscellaneous Expenses |
5.55 |
4.51 |
9.49 |
5.90 |
0.37 |
Employee Benefit Expenses |
176.84 |
133.16 |
132.73 |
111.78 |
94.33 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
379.30 |
300.36 |
648.92 |
259.16 |
171.90 |
Interest |
83.30 |
37.68 |
55.34 |
61.61 |
55.56 |
Gross Profit |
296.00 |
262.68 |
593.58 |
197.55 |
116.34 |
Depreciation |
118.47 |
86.81 |
87.40 |
91.03 |
80.70 |
Profit Before Tax |
177.53 |
175.87 |
506.18 |
106.52 |
35.64 |
Current Tax |
27.34 |
43.33 |
167.74 |
- |
-0.44 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
18.67 |
-32.27 |
12.29 |
37.65 |
12.27 |
Reported Net Profit |
131.52 |
164.81 |
326.14 |
68.87 |
23.82 |
Extraordinary Items |
0.06 |
0.68 |
-2.80 |
0.29 |
0.16 |
Adjusted Net Profit |
131.46 |
164.13 |
328.94 |
68.58 |
23.66 |
Adjustment below Net Profit |
1.00 |
2.74 |
2.26 |
0.84 |
0.25 |
Profit/Loss Balance carried down |
783.06 |
629.56 |
318.03 |
251.69 |
236.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
14.06 |
14.06 |
16.87 |
3.37 |
8.47 |
P & L Balance carried down |
901.53 |
783.06 |
629.56 |
318.03 |
251.69 |
Dividend |
- |
- |
8.43 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
25.00 |
25.00 |
15.00 |
6.00 |
Dividend Per Share(Rs) |
2.50 |
2.50 |
2.50 |
1.50 |
0.60 |
Earnings Per Share-Unit Curr |
23.39 |
29.32 |
58.01 |
12.25 |
4.24 |
Earnings Per Share(Adj)-Unit Curr |
23.39 |
29.32 |
58.01 |
12.25 |
4.24 |
Book Value |
203.90 |
183.01 |
155.78 |
100.20 |
87.87 |
Book Value(Adj)-Unit Curr |
203.90 |
183.01 |
155.78 |
100.20 |
87.87 |