INCOME : |
|
|
|
|
|
Sales Turnover |
1,124.55 |
1,079.93 |
956.89 |
540.64 |
495.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,124.55 |
1,079.93 |
956.89 |
540.64 |
495.98 |
Other Income |
7.72 |
7.29 |
7.89 |
5.19 |
5.93 |
Stock Adjustments |
11.84 |
15.69 |
8.45 |
-7.93 |
2.47 |
Total Income |
1,144.11 |
1,102.91 |
973.23 |
537.90 |
504.38 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
760.98 |
697.19 |
609.51 |
317.48 |
337.32 |
Power and Fuel Cost |
55.55 |
59.73 |
42.97 |
24.94 |
26.38 |
Other Manufacturing Expenses |
51.71 |
49.71 |
45.38 |
30.31 |
23.16 |
Selling and Administration Expenses |
64.39 |
54.75 |
54.02 |
32.66 |
26.02 |
Miscellaneous Expenses |
24.49 |
19.33 |
22.78 |
14.37 |
11.71 |
Employee Benefit Expenses |
65.32 |
56.40 |
50.87 |
43.07 |
39.40 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
121.66 |
165.81 |
147.70 |
75.06 |
40.42 |
Interest |
15.61 |
5.06 |
3.25 |
3.81 |
2.42 |
Gross Profit |
106.05 |
160.75 |
144.45 |
71.25 |
38.00 |
Depreciation |
31.54 |
15.23 |
14.09 |
14.51 |
13.40 |
Profit Before Tax |
74.51 |
145.52 |
130.36 |
56.74 |
24.60 |
Current Tax |
14.70 |
33.12 |
34.82 |
16.83 |
3.64 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.94 |
4.46 |
-3.27 |
-4.25 |
4.33 |
Reported Net Profit |
53.88 |
107.94 |
98.81 |
44.16 |
16.63 |
Extraordinary Items |
0.05 |
0.14 |
0.21 |
0.16 |
0.61 |
Adjusted Net Profit |
53.83 |
107.80 |
98.60 |
44.00 |
16.02 |
Adjustment below Net Profit |
7.21 |
5.12 |
5.05 |
0.31 |
-7.25 |
Profit/Loss Balance carried down |
379.70 |
292.56 |
157.22 |
120.53 |
145.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
28.51 |
25.92 |
-31.48 |
7.78 |
34.30 |
P & L Balance carried down |
412.27 |
379.70 |
292.56 |
157.22 |
120.53 |
Dividend |
10.37 |
10.37 |
10.37 |
7.78 |
15.55 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
275.00 |
275.00 |
250.00 |
175.00 |
150.00 |
Dividend Per Share(Rs) |
5.50 |
5.50 |
5.00 |
3.50 |
3.00 |
Earnings Per Share-Unit Curr |
10.39 |
20.82 |
19.06 |
8.52 |
3.21 |
Earnings Per Share(Adj)-Unit Curr |
10.39 |
20.82 |
19.06 |
8.52 |
3.21 |
Book Value |
100.64 |
91.81 |
76.41 |
58.91 |
48.47 |
Book Value(Adj)-Unit Curr |
100.64 |
91.81 |
76.41 |
58.91 |
48.47 |