INCOME : |
|
|
|
|
|
Sales Turnover |
2,027.84 |
1,847.98 |
1,572.26 |
1,220.92 |
1,376.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,027.84 |
1,847.98 |
1,572.26 |
1,220.92 |
1,376.98 |
Other Income |
15.97 |
10.80 |
2.60 |
3.37 |
1.73 |
Stock Adjustments |
6.63 |
-3.89 |
-1.49 |
-12.49 |
-23.95 |
Total Income |
2,050.44 |
1,854.89 |
1,573.37 |
1,211.80 |
1,354.76 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,248.96 |
1,127.54 |
984.59 |
741.93 |
816.01 |
Power and Fuel Cost |
61.56 |
53.61 |
45.34 |
39.20 |
49.67 |
Other Manufacturing Expenses |
95.10 |
81.48 |
81.02 |
65.09 |
75.35 |
Selling and Administration Expenses |
74.03 |
87.23 |
58.77 |
50.03 |
57.86 |
Miscellaneous Expenses |
3.03 |
9.91 |
2.80 |
17.87 |
2.84 |
Employee Benefit Expenses |
283.83 |
236.48 |
204.80 |
163.70 |
195.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
283.93 |
258.65 |
196.04 |
133.97 |
157.51 |
Interest |
2.94 |
7.43 |
8.59 |
11.64 |
17.67 |
Gross Profit |
280.99 |
251.22 |
187.45 |
122.33 |
139.84 |
Depreciation |
58.08 |
62.96 |
58.65 |
57.09 |
52.72 |
Profit Before Tax |
222.91 |
188.26 |
128.80 |
65.24 |
87.12 |
Current Tax |
57.72 |
59.05 |
37.16 |
18.73 |
21.99 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.65 |
-10.42 |
-3.62 |
-0.61 |
-13.80 |
Reported Net Profit |
165.84 |
139.63 |
95.26 |
47.12 |
78.93 |
Extraordinary Items |
0.11 |
0.07 |
- |
-2.19 |
-0.52 |
Adjusted Net Profit |
165.73 |
139.56 |
95.26 |
49.31 |
79.45 |
Adjustment below Net Profit |
-0.37 |
-1.28 |
-0.26 |
1.34 |
-0.64 |
Profit/Loss Balance carried down |
503.67 |
405.64 |
341.70 |
302.19 |
257.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
56.48 |
40.32 |
31.06 |
8.95 |
33.96 |
P & L Balance carried down |
612.66 |
503.67 |
405.64 |
341.69 |
302.19 |
Dividend |
- |
- |
- |
- |
13.16 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
300.00 |
200.00 |
160.00 |
130.00 |
Dividend Per Share(Rs) |
20.00 |
30.00 |
20.00 |
16.00 |
13.00 |
Earnings Per Share-Unit Curr |
63.01 |
106.10 |
72.39 |
35.81 |
59.98 |
Earnings Per Share(Adj)-Unit Curr |
63.01 |
53.05 |
36.20 |
17.91 |
29.99 |
Book Value |
336.42 |
577.10 |
491.97 |
435.78 |
401.96 |
Book Value(Adj)-Unit Curr |
336.42 |
288.55 |
245.99 |
217.89 |
200.98 |