INCOME : |
|
|
|
|
|
Sales Turnover |
3,489.61 |
3,001.00 |
2,285.37 |
1,288.38 |
1,111.82 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,489.61 |
3,001.00 |
2,285.37 |
1,288.38 |
1,111.82 |
Other Income |
23.33 |
3.77 |
1.61 |
4.61 |
6.02 |
Stock Adjustments |
70.66 |
159.94 |
183.45 |
-1.57 |
49.38 |
Total Income |
3,583.60 |
3,164.71 |
2,470.43 |
1,291.42 |
1,167.22 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,787.38 |
1,603.68 |
1,214.23 |
640.83 |
556.11 |
Power and Fuel Cost |
213.06 |
187.92 |
152.40 |
93.54 |
97.19 |
Other Manufacturing Expenses |
342.16 |
285.31 |
220.55 |
124.10 |
114.57 |
Selling and Administration Expenses |
210.96 |
232.92 |
218.47 |
88.81 |
68.54 |
Miscellaneous Expenses |
37.27 |
37.57 |
15.05 |
18.66 |
26.11 |
Employee Benefit Expenses |
174.37 |
144.31 |
120.28 |
90.37 |
94.24 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
818.40 |
672.99 |
529.44 |
235.10 |
210.47 |
Interest |
137.49 |
115.99 |
94.21 |
77.34 |
75.89 |
Gross Profit |
680.91 |
557.00 |
435.23 |
157.76 |
134.58 |
Depreciation |
244.38 |
201.35 |
169.06 |
116.28 |
120.16 |
Profit Before Tax |
436.53 |
355.65 |
266.17 |
41.48 |
14.42 |
Current Tax |
104.56 |
118.77 |
82.74 |
7.27 |
2.39 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.91 |
1.28 |
-23.07 |
6.25 |
2.41 |
Reported Net Profit |
326.07 |
235.59 |
206.50 |
27.96 |
9.61 |
Extraordinary Items |
-0.40 |
0.30 |
0.02 |
-0.53 |
-0.21 |
Adjusted Net Profit |
326.47 |
235.29 |
206.48 |
28.49 |
9.82 |
Adjustment below Net Profit |
-4.73 |
-1.14 |
0.29 |
0.33 |
-1.28 |
Profit/Loss Balance carried down |
804.47 |
602.20 |
405.20 |
381.91 |
383.47 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
29.44 |
32.18 |
9.80 |
5.00 |
9.90 |
P & L Balance carried down |
1,096.36 |
804.47 |
602.20 |
405.20 |
381.91 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
100.00 |
85.00 |
- |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
1.70 |
- |
- |
Earnings Per Share-Unit Curr |
18.04 |
14.73 |
12.92 |
8.75 |
2.95 |
Earnings Per Share(Adj)-Unit Curr |
18.04 |
14.73 |
12.92 |
1.75 |
0.59 |
Book Value |
147.84 |
81.39 |
68.43 |
278.70 |
268.78 |
Book Value(Adj)-Unit Curr |
147.84 |
81.39 |
68.43 |
55.74 |
53.76 |