INCOME : |
|
|
|
|
|
Sales Turnover |
3,203.10 |
3,193.50 |
2,601.40 |
2,179.40 |
2,011.90 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,203.10 |
3,193.50 |
2,601.40 |
2,179.40 |
2,011.90 |
Other Income |
88.00 |
70.90 |
107.60 |
99.60 |
152.90 |
Stock Adjustments |
-56.60 |
42.00 |
21.60 |
25.20 |
-0.80 |
Total Income |
3,234.50 |
3,306.40 |
2,730.60 |
2,304.20 |
2,164.00 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
839.10 |
902.20 |
770.60 |
551.70 |
518.60 |
Power and Fuel Cost |
54.20 |
69.20 |
64.40 |
57.40 |
45.80 |
Other Manufacturing Expenses |
220.20 |
208.30 |
160.80 |
140.60 |
114.80 |
Selling and Administration Expenses |
295.60 |
226.70 |
157.90 |
123.10 |
132.80 |
Miscellaneous Expenses |
108.50 |
82.60 |
63.60 |
20.30 |
10.20 |
Employee Benefit Expenses |
761.20 |
812.20 |
697.80 |
641.50 |
572.20 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
955.70 |
1,005.20 |
815.50 |
769.60 |
769.60 |
Interest |
29.50 |
45.20 |
24.10 |
27.70 |
34.60 |
Gross Profit |
926.20 |
960.00 |
791.40 |
741.90 |
735.00 |
Depreciation |
368.90 |
359.10 |
309.70 |
274.50 |
219.30 |
Profit Before Tax |
557.30 |
600.90 |
481.70 |
467.40 |
515.70 |
Current Tax |
104.40 |
115.60 |
87.60 |
46.80 |
51.20 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-13.60 |
12.30 |
0.30 |
16.90 |
53.00 |
Reported Net Profit |
466.50 |
473.00 |
393.80 |
403.70 |
411.50 |
Extraordinary Items |
-0.49 |
2.50 |
-21.84 |
25.16 |
53.65 |
Adjusted Net Profit |
466.99 |
470.50 |
415.64 |
378.54 |
357.85 |
Adjustment below Net Profit |
-46.50 |
-70.20 |
- |
-0.10 |
-201.70 |
Profit/Loss Balance carried down |
2,976.10 |
2,573.30 |
2,179.50 |
1,775.90 |
1,590.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
24.10 |
P & L Balance carried down |
3,396.10 |
2,976.10 |
2,573.30 |
2,179.50 |
1,775.90 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.50 |
12.50 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
1.25 |
1.25 |
1.00 |
- |
- |
Earnings Per Share-Unit Curr |
11.60 |
11.78 |
9.83 |
10.09 |
10.29 |
Earnings Per Share(Adj)-Unit Curr |
11.60 |
11.78 |
9.83 |
10.09 |
10.29 |
Book Value |
104.27 |
90.16 |
82.14 |
70.46 |
54.35 |
Book Value(Adj)-Unit Curr |
104.27 |
90.16 |
82.14 |
70.46 |
54.35 |