INCOME : |
|
|
|
|
|
Sales Turnover |
3,717.52 |
4,162.25 |
2,528.34 |
1,584.40 |
1,511.54 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,717.52 |
4,162.25 |
2,528.34 |
1,584.40 |
1,511.54 |
Other Income |
58.34 |
55.84 |
36.17 |
25.64 |
35.35 |
Stock Adjustments |
-20.22 |
5.51 |
25.36 |
17.47 |
13.95 |
Total Income |
3,755.64 |
4,223.60 |
2,589.87 |
1,627.51 |
1,560.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,281.23 |
3,010.33 |
1,807.54 |
1,040.87 |
974.39 |
Power and Fuel Cost |
42.42 |
45.89 |
30.56 |
22.91 |
22.05 |
Other Manufacturing Expenses |
43.09 |
35.97 |
25.17 |
20.81 |
21.81 |
Selling and Administration Expenses |
287.11 |
267.45 |
184.61 |
120.34 |
127.54 |
Miscellaneous Expenses |
43.91 |
44.09 |
19.62 |
35.95 |
31.47 |
Employee Benefit Expenses |
164.88 |
135.20 |
111.06 |
88.91 |
85.01 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
893.00 |
684.67 |
411.31 |
297.72 |
298.57 |
Interest |
29.58 |
27.57 |
8.85 |
6.52 |
12.17 |
Gross Profit |
863.42 |
657.10 |
402.46 |
291.20 |
286.40 |
Depreciation |
63.37 |
57.02 |
49.44 |
37.98 |
33.96 |
Profit Before Tax |
800.05 |
600.08 |
353.02 |
253.22 |
252.44 |
Current Tax |
194.26 |
142.07 |
78.35 |
64.63 |
57.59 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
9.49 |
12.62 |
13.15 |
-0.48 |
-18.55 |
Reported Net Profit |
596.30 |
445.39 |
261.52 |
189.07 |
213.40 |
Extraordinary Items |
1.04 |
0.13 |
0.23 |
- |
0.32 |
Adjusted Net Profit |
595.26 |
445.26 |
261.29 |
189.07 |
213.08 |
Adjustment below Net Profit |
- |
- |
1.48 |
0.26 |
-13.52 |
Profit/Loss Balance carried down |
870.10 |
592.58 |
483.72 |
423.68 |
362.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
172.39 |
167.87 |
154.29 |
129.29 |
138.34 |
P & L Balance carried down |
1,294.01 |
870.10 |
592.43 |
483.72 |
423.68 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
425.00 |
400.00 |
375.00 |
300.00 |
300.00 |
Dividend Per Share(Rs) |
8.50 |
8.00 |
7.50 |
6.00 |
6.00 |
Earnings Per Share-Unit Curr |
65.89 |
49.21 |
28.90 |
20.89 |
23.58 |
Earnings Per Share(Adj)-Unit Curr |
65.89 |
49.21 |
28.90 |
20.89 |
23.58 |
Book Value |
259.28 |
195.30 |
150.89 |
127.82 |
112.86 |
Book Value(Adj)-Unit Curr |
259.28 |
195.30 |
150.89 |
127.82 |
112.86 |