INCOME : |
|
|
|
|
|
Sales Turnover |
335.07 |
378.74 |
399.87 |
381.35 |
438.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
335.07 |
378.74 |
399.87 |
381.35 |
438.25 |
Other Income |
61.68 |
58.11 |
33.19 |
33.09 |
36.14 |
Stock Adjustments |
-9.86 |
-2.35 |
9.12 |
-10.74 |
-1.83 |
Total Income |
386.89 |
434.50 |
442.18 |
403.70 |
472.56 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
189.98 |
199.34 |
187.26 |
135.88 |
180.49 |
Power and Fuel Cost |
0.18 |
0.35 |
0.53 |
0.53 |
1.27 |
Other Manufacturing Expenses |
5.00 |
12.58 |
31.15 |
33.51 |
36.19 |
Selling and Administration Expenses |
33.78 |
48.00 |
57.61 |
55.73 |
80.43 |
Miscellaneous Expenses |
8.05 |
15.40 |
53.08 |
9.66 |
12.14 |
Employee Benefit Expenses |
22.96 |
35.64 |
101.89 |
108.51 |
113.87 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
126.94 |
123.19 |
10.66 |
59.88 |
48.17 |
Interest |
1.49 |
1.75 |
4.83 |
7.68 |
6.39 |
Gross Profit |
125.45 |
121.44 |
5.83 |
52.20 |
41.78 |
Depreciation |
2.61 |
6.06 |
9.65 |
12.16 |
13.14 |
Profit Before Tax |
122.84 |
115.38 |
-3.82 |
40.04 |
28.64 |
Current Tax |
37.63 |
1.68 |
-0.44 |
22.62 |
15.22 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.02 |
10.34 |
0.34 |
-3.48 |
3.34 |
Reported Net Profit |
85.19 |
103.36 |
-3.72 |
20.90 |
10.08 |
Extraordinary Items |
1.99 |
0.17 |
-44.68 |
0.03 |
-0.01 |
Adjusted Net Profit |
83.20 |
103.19 |
40.96 |
20.87 |
10.09 |
Adjustment below Net Profit |
1.21 |
3.11 |
8.19 |
-6.09 |
-24.81 |
Profit/Loss Balance carried down |
759.72 |
677.94 |
698.16 |
708.04 |
747.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
117.28 |
24.69 |
24.69 |
24.69 |
24.69 |
P & L Balance carried down |
728.84 |
759.72 |
677.94 |
698.16 |
708.04 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
500.00 |
950.00 |
200.00 |
200.00 |
200.00 |
Dividend Per Share(Rs) |
25.00 |
47.50 |
10.00 |
10.00 |
10.00 |
Earnings Per Share-Unit Curr |
34.52 |
41.88 |
-1.51 |
8.47 |
4.08 |
Earnings Per Share(Adj)-Unit Curr |
34.52 |
41.88 |
-1.51 |
8.47 |
4.08 |
Book Value |
301.79 |
314.29 |
280.27 |
288.16 |
292.03 |
Book Value(Adj)-Unit Curr |
301.79 |
314.29 |
280.27 |
288.16 |
292.03 |