INCOME : |
|
|
|
|
|
Sales Turnover |
952.09 |
878.23 |
930.10 |
782.98 |
856.37 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
952.09 |
878.23 |
930.10 |
782.98 |
856.37 |
Other Income |
37.76 |
43.56 |
43.73 |
36.94 |
43.20 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
989.85 |
921.79 |
973.83 |
819.92 |
899.57 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
0.24 |
2.48 |
Power and Fuel Cost |
9.39 |
9.67 |
8.90 |
8.39 |
9.19 |
Other Manufacturing Expenses |
137.98 |
119.50 |
111.78 |
93.34 |
108.46 |
Selling and Administration Expenses |
319.42 |
282.04 |
272.68 |
222.16 |
250.32 |
Miscellaneous Expenses |
29.35 |
19.25 |
13.94 |
17.77 |
17.14 |
Employee Benefit Expenses |
371.84 |
326.53 |
278.02 |
242.14 |
250.87 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
121.87 |
164.80 |
288.51 |
235.88 |
261.11 |
Interest |
3.42 |
3.34 |
2.64 |
2.44 |
2.83 |
Gross Profit |
118.45 |
161.46 |
285.87 |
233.44 |
258.28 |
Depreciation |
41.39 |
41.28 |
42.33 |
40.13 |
38.50 |
Profit Before Tax |
77.06 |
120.18 |
243.54 |
193.31 |
219.78 |
Current Tax |
24.21 |
36.65 |
61.70 |
51.56 |
70.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.54 |
-4.53 |
0.12 |
10.58 |
6.70 |
Reported Net Profit |
56.39 |
88.06 |
181.72 |
131.17 |
142.16 |
Extraordinary Items |
-3.35 |
-6.53 |
0.04 |
-0.03 |
- |
Adjusted Net Profit |
59.74 |
94.59 |
181.68 |
131.20 |
142.16 |
Adjustment below Net Profit |
0.47 |
0.10 |
0.68 |
0.41 |
-30.60 |
Profit/Loss Balance carried down |
699.28 |
1,028.80 |
861.31 |
743.16 |
764.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.90 |
417.68 |
14.91 |
13.43 |
132.74 |
P & L Balance carried down |
738.24 |
699.28 |
1,028.80 |
861.31 |
743.16 |
Dividend |
- |
- |
14.91 |
13.43 |
13.42 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
170.00 |
1,400.00 |
60.00 |
50.00 |
445.00 |
Dividend Per Share(Rs) |
8.50 |
70.00 |
3.00 |
2.50 |
22.25 |
Earnings Per Share-Unit Curr |
9.45 |
14.76 |
30.46 |
21.99 |
23.83 |
Earnings Per Share(Adj)-Unit Curr |
9.45 |
14.76 |
30.46 |
21.99 |
23.83 |
Book Value |
145.39 |
138.86 |
194.10 |
166.02 |
146.22 |
Book Value(Adj)-Unit Curr |
145.39 |
138.86 |
194.10 |
166.02 |
146.22 |