INCOME : |
|
|
|
|
|
Sales Turnover |
1,420.83 |
1,628.14 |
1,403.61 |
1,133.11 |
1,022.27 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,420.83 |
1,628.14 |
1,403.61 |
1,133.11 |
1,022.27 |
Other Income |
119.50 |
41.00 |
37.47 |
140.76 |
31.34 |
Stock Adjustments |
-16.69 |
6.27 |
7.86 |
9.13 |
22.67 |
Total Income |
1,523.64 |
1,675.41 |
1,448.94 |
1,283.00 |
1,076.28 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
618.81 |
692.42 |
612.29 |
493.44 |
457.64 |
Power and Fuel Cost |
87.23 |
86.18 |
75.63 |
53.89 |
51.42 |
Other Manufacturing Expenses |
139.82 |
138.68 |
138.21 |
104.63 |
102.06 |
Selling and Administration Expenses |
58.75 |
43.91 |
38.89 |
28.54 |
20.68 |
Miscellaneous Expenses |
54.52 |
48.35 |
37.75 |
34.71 |
35.88 |
Employee Benefit Expenses |
209.50 |
202.98 |
153.28 |
116.19 |
116.53 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
355.01 |
462.89 |
392.89 |
451.60 |
292.05 |
Interest |
4.96 |
2.05 |
1.66 |
1.42 |
1.60 |
Gross Profit |
350.05 |
460.84 |
391.23 |
450.18 |
290.45 |
Depreciation |
57.58 |
42.60 |
44.25 |
40.67 |
33.74 |
Profit Before Tax |
292.47 |
418.24 |
346.98 |
409.51 |
256.71 |
Current Tax |
35.07 |
104.93 |
80.57 |
118.60 |
-58.68 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
22.23 |
0.82 |
-0.02 |
-8.30 |
-84.43 |
Reported Net Profit |
235.17 |
312.49 |
266.43 |
299.21 |
399.82 |
Extraordinary Items |
39.85 |
8.13 |
-0.64 |
48.57 |
2.75 |
Adjusted Net Profit |
195.32 |
304.36 |
267.07 |
250.64 |
397.07 |
Adjustment below Net Profit |
-1.58 |
0.78 |
-0.30 |
-0.05 |
-0.71 |
Profit/Loss Balance carried down |
1,861.91 |
1,603.16 |
1,391.51 |
1,131.94 |
804.40 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
74.36 |
54.52 |
54.48 |
39.59 |
71.56 |
P & L Balance carried down |
2,021.14 |
1,861.91 |
1,603.16 |
1,391.51 |
1,131.94 |
Dividend |
- |
- |
- |
24.75 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
750.00 |
600.00 |
550.00 |
550.00 |
550.00 |
Dividend Per Share(Rs) |
15.00 |
12.00 |
11.00 |
11.00 |
11.00 |
Earnings Per Share-Unit Curr |
47.46 |
63.07 |
53.77 |
60.45 |
80.81 |
Earnings Per Share(Adj)-Unit Curr |
47.46 |
63.07 |
53.77 |
60.45 |
80.81 |
Book Value |
464.54 |
432.09 |
376.23 |
333.31 |
280.72 |
Book Value(Adj)-Unit Curr |
464.54 |
432.09 |
376.23 |
333.31 |
280.72 |