INCOME : |
|
|
|
|
|
Sales Turnover |
2,294.71 |
1,944.39 |
1,598.70 |
1,308.46 |
1,074.55 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,294.71 |
1,944.39 |
1,598.70 |
1,308.46 |
1,074.55 |
Other Income |
26.37 |
22.44 |
9.94 |
10.87 |
8.35 |
Stock Adjustments |
2.83 |
4.08 |
8.90 |
3.37 |
-1.34 |
Total Income |
2,323.91 |
1,970.91 |
1,617.54 |
1,322.70 |
1,081.56 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,462.79 |
1,360.96 |
1,000.14 |
790.82 |
615.94 |
Power and Fuel Cost |
51.28 |
56.29 |
46.87 |
35.52 |
34.34 |
Other Manufacturing Expenses |
80.17 |
62.05 |
202.03 |
172.97 |
150.69 |
Selling and Administration Expenses |
184.14 |
142.41 |
118.43 |
86.47 |
102.27 |
Miscellaneous Expenses |
16.19 |
16.52 |
12.52 |
11.71 |
11.57 |
Employee Benefit Expenses |
108.52 |
98.24 |
85.31 |
69.14 |
64.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
420.83 |
234.44 |
152.24 |
156.05 |
102.15 |
Interest |
8.67 |
8.83 |
6.62 |
3.26 |
5.50 |
Gross Profit |
412.16 |
225.61 |
145.62 |
152.79 |
96.65 |
Depreciation |
56.46 |
45.01 |
36.67 |
32.92 |
34.20 |
Profit Before Tax |
355.70 |
180.60 |
108.95 |
119.87 |
62.45 |
Current Tax |
74.36 |
49.53 |
27.57 |
30.98 |
15.55 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
11.61 |
-7.36 |
1.42 |
-0.85 |
-8.58 |
Reported Net Profit |
269.73 |
138.43 |
79.96 |
89.75 |
55.48 |
Extraordinary Items |
-0.38 |
0.14 |
-0.01 |
0.05 |
-0.46 |
Adjusted Net Profit |
270.11 |
138.29 |
79.97 |
89.70 |
55.94 |
Adjustment below Net Profit |
-0.85 |
-8.31 |
0.73 |
-0.37 |
-1.03 |
Profit/Loss Balance carried down |
582.24 |
448.02 |
372.33 |
287.82 |
239.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.54 |
-4.10 |
5.00 |
4.86 |
4.86 |
P & L Balance carried down |
843.58 |
582.24 |
448.02 |
372.33 |
289.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
75.00 |
10.00 |
20.00 |
20.00 |
Dividend Per Share(Rs) |
1.00 |
0.75 |
0.10 |
2.00 |
2.00 |
Earnings Per Share-Unit Curr |
10.77 |
5.55 |
3.20 |
36.91 |
22.82 |
Earnings Per Share(Adj)-Unit Curr |
10.77 |
5.55 |
- |
- |
- |
Book Value |
48.95 |
38.43 |
32.97 |
248.54 |
217.28 |
Book Value(Adj)-Unit Curr |
48.95 |
38.43 |
- |
- |
- |