INCOME : |
|
|
|
|
|
Sales Turnover |
1,506.78 |
1,226.28 |
1,090.31 |
895.63 |
652.89 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,506.78 |
1,226.28 |
1,090.31 |
895.63 |
652.89 |
Other Income |
198.55 |
236.65 |
197.86 |
134.09 |
255.38 |
Stock Adjustments |
3.79 |
-1.99 |
1.12 |
5.01 |
-1.39 |
Total Income |
1,709.12 |
1,460.94 |
1,289.29 |
1,034.73 |
906.88 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
383.89 |
309.07 |
266.40 |
209.30 |
149.19 |
Power and Fuel Cost |
17.57 |
15.29 |
17.16 |
14.78 |
11.78 |
Other Manufacturing Expenses |
452.54 |
371.20 |
350.28 |
290.66 |
208.22 |
Selling and Administration Expenses |
181.58 |
140.18 |
135.41 |
105.96 |
78.57 |
Miscellaneous Expenses |
127.50 |
7.76 |
13.59 |
26.59 |
35.20 |
Employee Benefit Expenses |
207.13 |
187.98 |
175.45 |
154.23 |
147.65 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
0.07 |
Total Expenses |
- |
- |
- |
- |
630.54 |
Operating Profit |
338.92 |
429.46 |
331.01 |
233.22 |
276.35 |
Interest |
111.58 |
81.92 |
106.24 |
129.58 |
141.45 |
Gross Profit |
227.34 |
347.54 |
224.77 |
103.64 |
134.90 |
Depreciation |
112.92 |
100.98 |
115.88 |
112.63 |
110.77 |
Profit Before Tax |
114.42 |
246.56 |
108.89 |
-8.99 |
24.13 |
Current Tax |
30.14 |
27.97 |
8.79 |
2.31 |
12.51 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
20.49 |
19.14 |
3.86 |
1.96 |
7.42 |
Reported Net Profit |
63.78 |
199.45 |
96.24 |
-13.25 |
4.20 |
Extraordinary Items |
-64.18 |
75.43 |
42.12 |
-20.75 |
36.94 |
Adjusted Net Profit |
127.96 |
124.02 |
54.12 |
7.50 |
-32.74 |
Adjustment below Net Profit |
-1.45 |
-0.33 |
-1.27 |
0.28 |
0.86 |
Profit/Loss Balance carried down |
991.82 |
868.19 |
773.22 |
786.19 |
781.12 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
75.50 |
75.50 |
- |
- |
- |
P & L Balance carried down |
978.66 |
991.82 |
868.19 |
773.22 |
786.19 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
1.00 |
1.00 |
1.00 |
- |
- |
Earnings Per Share-Unit Curr |
0.84 |
2.64 |
1.27 |
-0.18 |
0.06 |
Earnings Per Share(Adj)-Unit Curr |
0.84 |
2.64 |
1.27 |
-0.18 |
0.06 |
Book Value |
120.19 |
120.37 |
118.73 |
117.47 |
117.64 |
Book Value(Adj)-Unit Curr |
120.19 |
120.37 |
118.73 |
117.47 |
117.64 |