INCOME : |
|
|
|
|
|
Sales Turnover |
1,226.28 |
1,090.31 |
895.63 |
652.89 |
717.21 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,226.28 |
1,090.31 |
895.63 |
652.89 |
717.21 |
Other Income |
236.65 |
197.86 |
134.09 |
255.38 |
938.34 |
Stock Adjustments |
-1.99 |
1.12 |
5.01 |
-1.39 |
4.19 |
Total Income |
1,460.94 |
1,289.29 |
1,034.73 |
906.88 |
1,659.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
309.07 |
266.40 |
209.30 |
149.19 |
151.67 |
Power and Fuel Cost |
15.29 |
17.16 |
14.78 |
11.78 |
11.39 |
Other Manufacturing Expenses |
371.20 |
350.28 |
290.66 |
208.22 |
237.00 |
Selling and Administration Expenses |
140.18 |
135.41 |
105.96 |
78.57 |
98.80 |
Miscellaneous Expenses |
7.76 |
13.59 |
26.59 |
35.20 |
127.84 |
Employee Benefit Expenses |
187.98 |
175.45 |
154.23 |
147.65 |
155.44 |
Less: Preoperative Expenditure |
- |
- |
- |
0.07 |
0.05 |
Total Expenses |
- |
- |
- |
630.54 |
782.08 |
Operating Profit |
429.46 |
331.01 |
233.22 |
276.35 |
877.66 |
Interest |
81.92 |
106.24 |
129.58 |
141.45 |
160.17 |
Gross Profit |
347.54 |
224.77 |
103.64 |
134.90 |
717.49 |
Depreciation |
100.98 |
115.88 |
112.63 |
110.77 |
96.81 |
Profit Before Tax |
246.56 |
108.89 |
-8.99 |
24.13 |
620.68 |
Current Tax |
27.97 |
8.79 |
2.31 |
12.51 |
127.15 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
19.14 |
3.86 |
1.96 |
7.42 |
-19.80 |
Reported Net Profit |
199.45 |
96.24 |
-13.25 |
4.20 |
513.33 |
Extraordinary Items |
75.43 |
42.12 |
-20.75 |
36.94 |
-102.91 |
Adjusted Net Profit |
124.02 |
54.12 |
7.50 |
-32.74 |
616.24 |
Adjustment below Net Profit |
-0.33 |
-1.27 |
0.28 |
0.86 |
-0.12 |
Profit/Loss Balance carried down |
868.19 |
773.22 |
786.19 |
781.12 |
267.92 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
75.50 |
- |
- |
- |
- |
P & L Balance carried down |
991.82 |
868.19 |
773.22 |
786.19 |
781.12 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.00 |
1.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
2.64 |
1.27 |
-0.18 |
0.06 |
6.80 |
Earnings Per Share(Adj)-Unit Curr |
2.64 |
1.27 |
-0.18 |
0.06 |
6.80 |
Book Value |
120.37 |
118.73 |
117.47 |
117.64 |
117.58 |
Book Value(Adj)-Unit Curr |
120.37 |
118.73 |
117.47 |
117.64 |
117.58 |