INCOME : |
|
|
|
|
|
Sales Turnover |
68,640.63 |
61,237.28 |
50,663.49 |
43,188.34 |
40,649.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
68,640.63 |
61,237.28 |
50,663.49 |
43,188.34 |
40,649.17 |
Other Income |
662.15 |
504.54 |
611.80 |
788.68 |
726.58 |
Stock Adjustments |
56.85 |
491.62 |
358.37 |
-426.44 |
362.74 |
Total Income |
69,359.63 |
62,233.44 |
51,633.66 |
43,550.58 |
41,738.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
11,244.35 |
9,754.99 |
8,917.96 |
7,111.64 |
7,223.59 |
Power and Fuel Cost |
17,602.38 |
17,725.57 |
10,951.95 |
7,552.02 |
7,703.19 |
Other Manufacturing Expenses |
4,788.06 |
4,239.42 |
3,604.89 |
2,849.51 |
2,797.93 |
Selling and Administration Expenses |
17,871.77 |
15,711.05 |
13,105.38 |
11,126.77 |
11,097.13 |
Miscellaneous Expenses |
1,828.26 |
1,463.32 |
1,203.88 |
1,162.56 |
1,201.60 |
Employee Benefit Expenses |
2,910.46 |
2,620.83 |
2,359.08 |
2,181.99 |
2,336.17 |
Less: Preoperative Expenditure |
95.86 |
71.95 |
57.70 |
23.41 |
- |
Total Expenses |
56,149.42 |
51,443.23 |
40,085.44 |
31,961.08 |
- |
Operating Profit |
13,210.21 |
10,790.21 |
11,548.22 |
11,589.50 |
9,378.88 |
Interest |
866.80 |
755.60 |
798.37 |
1,259.08 |
1,704.22 |
Gross Profit |
12,343.41 |
10,034.61 |
10,749.85 |
10,330.42 |
7,674.66 |
Depreciation |
3,027.43 |
2,772.66 |
2,456.76 |
2,434.35 |
2,454.90 |
Profit Before Tax |
9,315.98 |
7,261.95 |
8,293.09 |
7,896.07 |
5,219.76 |
Current Tax |
2,226.19 |
2,046.00 |
1,213.53 |
1,415.05 |
918.63 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
184.92 |
264.46 |
13.02 |
1,138.95 |
-1,154.41 |
Reported Net Profit |
6,904.87 |
4,951.49 |
7,066.54 |
5,342.07 |
5,455.54 |
Extraordinary Items |
19.68 |
21.55 |
161.48 |
-4.02 |
53.39 |
Adjusted Net Profit |
6,885.19 |
4,929.94 |
6,905.06 |
5,346.09 |
5,402.15 |
Adjustment below Net Profit |
-30.49 |
17.38 |
-11.58 |
53.74 |
-81.93 |
Profit/Loss Balance carried down |
8,405.64 |
7,529.47 |
5,893.68 |
5,372.82 |
5,211.00 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6,095.11 |
4,092.70 |
5,857.03 |
4,874.95 |
5,211.79 |
P & L Balance carried down |
9,184.91 |
8,405.64 |
7,091.61 |
5,893.68 |
5,372.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
700.00 |
380.00 |
380.00 |
370.00 |
130.00 |
Dividend Per Share(Rs) |
70.00 |
38.00 |
38.00 |
37.00 |
13.00 |
Earnings Per Share-Unit Curr |
239.18 |
171.52 |
244.80 |
185.07 |
189.02 |
Earnings Per Share(Adj)-Unit Curr |
239.18 |
171.52 |
244.80 |
185.07 |
189.02 |
Book Value |
2,047.01 |
1,850.01 |
1,706.82 |
1,501.91 |
1,326.83 |
Book Value(Adj)-Unit Curr |
2,047.01 |
1,850.01 |
1,706.82 |
1,501.91 |
1,326.83 |