INCOME : |
|
|
|
|
|
Sales Turnover |
396.44 |
271.44 |
293.37 |
267.86 |
239.79 |
Excise Duty |
29.28 |
17.51 |
14.36 |
20.25 |
18.60 |
Net Sales |
367.16 |
253.93 |
279.01 |
247.61 |
221.19 |
Other Income |
7.62 |
15.89 |
40.97 |
16.37 |
9.98 |
Stock Adjustments |
16.81 |
5.88 |
-2.62 |
-0.64 |
11.71 |
Total Income |
391.59 |
275.70 |
317.36 |
263.34 |
242.88 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
257.19 |
151.66 |
152.51 |
148.49 |
145.73 |
Power and Fuel Cost |
3.72 |
3.07 |
2.36 |
2.00 |
1.61 |
Other Manufacturing Expenses |
10.84 |
10.17 |
30.87 |
23.96 |
27.18 |
Selling and Administration Expenses |
35.11 |
25.33 |
12.18 |
13.87 |
11.18 |
Miscellaneous Expenses |
7.29 |
3.60 |
3.81 |
8.54 |
1.46 |
Employee Benefit Expenses |
32.65 |
28.37 |
19.78 |
18.04 |
15.22 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
44.78 |
53.51 |
95.85 |
48.44 |
40.50 |
Interest |
22.36 |
10.81 |
15.23 |
13.22 |
8.59 |
Gross Profit |
22.42 |
42.70 |
80.62 |
35.22 |
31.91 |
Depreciation |
10.85 |
8.54 |
7.54 |
5.64 |
4.34 |
Profit Before Tax |
11.57 |
34.16 |
73.08 |
29.58 |
27.57 |
Current Tax |
0.77 |
7.90 |
12.50 |
5.40 |
7.50 |
Fringe Benefit tax |
- |
- |
- |
0.24 |
0.18 |
Deferred Tax |
0.88 |
0.06 |
1.05 |
0.93 |
0.32 |
Reported Net Profit |
9.92 |
26.20 |
59.53 |
23.01 |
19.57 |
Extraordinary Items |
-0.01 |
-0.07 |
19.27 |
1.09 |
-0.09 |
Adjusted Net Profit |
9.93 |
26.27 |
40.26 |
21.92 |
19.66 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
78.58 |
67.66 |
25.69 |
16.22 |
10.85 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.53 |
15.28 |
17.56 |
13.54 |
14.20 |
P & L Balance carried down |
78.96 |
78.58 |
67.66 |
25.69 |
16.22 |
Dividend |
8.44 |
12.66 |
11.60 |
10.54 |
9.48 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
30.00 |
55.00 |
50.00 |
45.00 |
Dividend Per Share(Rs) |
2.00 |
3.00 |
5.50 |
5.00 |
4.50 |
Earnings Per Share-Unit Curr |
2.27 |
6.21 |
28.21 |
10.92 |
8.94 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
33.21 |
32.93 |
59.39 |
36.23 |
30.35 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |