INCOME : |
|
|
|
|
|
Sales Turnover |
968.05 |
1,006.43 |
853.86 |
764.24 |
543.68 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
968.05 |
1,006.43 |
853.86 |
764.24 |
543.68 |
Other Income |
60.58 |
24.95 |
34.09 |
46.08 |
23.58 |
Stock Adjustments |
7.31 |
3.24 |
2.53 |
-10.33 |
-24.66 |
Total Income |
1,035.94 |
1,034.62 |
890.48 |
799.99 |
542.60 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
664.81 |
707.93 |
580.67 |
499.08 |
347.67 |
Power and Fuel Cost |
4.32 |
4.18 |
3.94 |
3.11 |
2.71 |
Other Manufacturing Expenses |
17.21 |
16.52 |
13.89 |
11.75 |
11.34 |
Selling and Administration Expenses |
65.87 |
61.41 |
51.36 |
44.46 |
42.60 |
Miscellaneous Expenses |
12.24 |
12.66 |
11.15 |
18.94 |
28.90 |
Employee Benefit Expenses |
86.28 |
79.09 |
70.64 |
81.95 |
68.30 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
185.21 |
152.84 |
158.82 |
140.71 |
41.08 |
Interest |
2.59 |
1.96 |
1.60 |
4.41 |
1.63 |
Gross Profit |
182.62 |
150.88 |
157.22 |
136.30 |
39.45 |
Depreciation |
27.01 |
26.94 |
25.04 |
17.08 |
16.35 |
Profit Before Tax |
155.61 |
123.94 |
132.18 |
119.22 |
23.10 |
Current Tax |
29.47 |
30.61 |
30.68 |
30.33 |
10.80 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.63 |
0.97 |
2.19 |
-1.88 |
-5.70 |
Reported Net Profit |
121.51 |
92.36 |
99.31 |
90.78 |
18.01 |
Extraordinary Items |
3.20 |
1.04 |
0.80 |
0.01 |
-6.36 |
Adjusted Net Profit |
118.31 |
91.32 |
98.51 |
90.77 |
24.37 |
Adjustment below Net Profit |
- |
- |
- |
- |
-5.33 |
Profit/Loss Balance carried down |
515.50 |
440.42 |
358.39 |
267.61 |
280.85 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
21.60 |
17.28 |
17.28 |
- |
25.92 |
P & L Balance carried down |
615.42 |
515.50 |
440.42 |
358.39 |
267.61 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
250.00 |
200.00 |
200.00 |
150.00 |
Dividend Per Share(Rs) |
20.00 |
25.00 |
20.00 |
20.00 |
15.00 |
Earnings Per Share-Unit Curr |
140.65 |
106.90 |
114.95 |
105.07 |
20.84 |
Earnings Per Share(Adj)-Unit Curr |
140.65 |
106.90 |
114.95 |
105.07 |
20.84 |
Book Value |
1,069.58 |
954.28 |
867.57 |
772.70 |
667.76 |
Book Value(Adj)-Unit Curr |
1,069.58 |
954.28 |
867.57 |
772.70 |
667.76 |