INCOME : |
|
|
|
|
|
Sales Turnover |
8,333.17 |
7,813.30 |
7,462.67 |
7,014.11 |
6,590.50 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
8,333.17 |
7,813.30 |
7,462.67 |
7,014.11 |
6,590.50 |
Other Income |
539.00 |
213.34 |
125.82 |
544.64 |
329.95 |
Stock Adjustments |
191.33 |
-165.47 |
326.18 |
130.32 |
113.61 |
Total Income |
9,063.50 |
7,861.17 |
7,914.67 |
7,689.07 |
7,034.06 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,043.47 |
2,754.04 |
3,132.26 |
2,309.62 |
2,306.85 |
Power and Fuel Cost |
205.17 |
196.98 |
192.68 |
150.84 |
134.90 |
Other Manufacturing Expenses |
180.27 |
157.28 |
307.66 |
313.82 |
138.48 |
Selling and Administration Expenses |
672.73 |
624.12 |
676.11 |
517.27 |
811.02 |
Miscellaneous Expenses |
677.73 |
905.97 |
423.28 |
360.28 |
278.98 |
Employee Benefit Expenses |
1,651.15 |
1,578.14 |
1,497.48 |
1,149.03 |
1,129.56 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
2,632.99 |
1,644.65 |
1,685.20 |
2,888.20 |
2,234.27 |
Interest |
11.61 |
7.43 |
10.81 |
5.84 |
19.15 |
Gross Profit |
2,621.38 |
1,637.22 |
1,674.39 |
2,882.36 |
2,215.12 |
Depreciation |
163.86 |
169.85 |
156.55 |
132.13 |
94.63 |
Profit Before Tax |
2,457.52 |
1,467.37 |
1,517.84 |
2,750.23 |
2,120.49 |
Current Tax |
388.24 |
257.90 |
384.15 |
515.53 |
369.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
23.05 |
-265.92 |
-33.54 |
18.38 |
-103.76 |
Reported Net Profit |
2,046.23 |
1,475.39 |
1,167.23 |
2,216.33 |
1,855.24 |
Extraordinary Items |
0.38 |
- |
- |
208.33 |
2.67 |
Adjusted Net Profit |
2,045.85 |
1,475.39 |
1,167.23 |
2,008.00 |
1,852.57 |
Adjustment below Net Profit |
-3.19 |
1.27 |
-39.95 |
- |
- |
Profit/Loss Balance carried down |
6,501.26 |
5,024.61 |
3,897.33 |
7,469.37 |
5,681.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
5,788.37 |
- |
P & L Balance carried down |
8,544.31 |
6,501.26 |
5,024.61 |
3,897.33 |
7,537.10 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
31.54 |
24.64 |
19.49 |
1,110.35 |
929.43 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
137.84 |
115.23 |
90.40 |
2,127.51 |
4,054.25 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |