INCOME : |
|
|
|
|
|
Sales Turnover |
2,046.97 |
2,058.87 |
2,034.35 |
1,818.59 |
1,644.83 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,046.97 |
2,058.87 |
2,034.35 |
1,818.59 |
1,644.83 |
Other Income |
8.55 |
8.81 |
15.67 |
8.61 |
10.43 |
Stock Adjustments |
75.59 |
52.94 |
-135.53 |
-1.43 |
-58.40 |
Total Income |
2,131.11 |
2,120.62 |
1,914.49 |
1,825.77 |
1,596.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,570.14 |
1,586.78 |
1,354.67 |
1,343.22 |
1,165.35 |
Power and Fuel Cost |
7.04 |
6.45 |
10.85 |
9.16 |
13.62 |
Other Manufacturing Expenses |
109.56 |
105.55 |
97.31 |
83.86 |
75.25 |
Selling and Administration Expenses |
57.33 |
66.33 |
74.88 |
80.78 |
77.28 |
Miscellaneous Expenses |
4.69 |
2.33 |
5.09 |
3.32 |
1.37 |
Employee Benefit Expenses |
107.99 |
99.56 |
86.40 |
80.80 |
71.36 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
274.35 |
253.63 |
285.27 |
224.62 |
192.63 |
Interest |
55.73 |
52.40 |
74.92 |
86.11 |
78.97 |
Gross Profit |
218.62 |
201.23 |
210.35 |
138.51 |
113.66 |
Depreciation |
39.81 |
36.26 |
33.21 |
28.52 |
29.24 |
Profit Before Tax |
178.81 |
164.97 |
177.14 |
109.99 |
84.42 |
Current Tax |
41.45 |
37.00 |
- |
14.17 |
16.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.16 |
4.34 |
42.22 |
36.07 |
15.87 |
Reported Net Profit |
132.21 |
123.62 |
134.92 |
59.76 |
51.63 |
Extraordinary Items |
0.03 |
0.15 |
2.55 |
-0.61 |
0.77 |
Adjusted Net Profit |
132.18 |
123.47 |
132.37 |
60.37 |
50.86 |
Adjustment below Net Profit |
1.08 |
2.48 |
5.85 |
5.95 |
-0.66 |
Profit/Loss Balance carried down |
323.02 |
209.20 |
102.33 |
53.38 |
43.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
14.74 |
12.29 |
33.90 |
16.77 |
- |
P & L Balance carried down |
441.56 |
323.02 |
209.20 |
102.33 |
94.50 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
0.40 |
0.48 |
- |
- |
- |
Equity Dividend (%) |
25.00 |
25.00 |
20.00 |
- |
- |
Dividend Per Share(Rs) |
2.50 |
2.50 |
2.00 |
- |
- |
Earnings Per Share-Unit Curr |
34.56 |
32.29 |
35.38 |
15.67 |
13.54 |
Earnings Per Share(Adj)-Unit Curr |
34.56 |
32.29 |
35.38 |
15.67 |
13.54 |
Book Value |
181.41 |
149.07 |
118.13 |
81.22 |
74.77 |
Book Value(Adj)-Unit Curr |
181.41 |
149.07 |
118.13 |
81.22 |
74.77 |