INCOME : |
|
|
|
|
|
Sales Turnover |
1,348.64 |
1,355.56 |
1,172.41 |
1,335.35 |
1,378.83 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,348.64 |
1,355.56 |
1,172.41 |
1,335.35 |
1,378.83 |
Other Income |
76.40 |
48.12 |
21.13 |
30.28 |
41.89 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,425.04 |
1,403.68 |
1,193.54 |
1,365.63 |
1,420.72 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
654.16 |
685.03 |
510.51 |
664.37 |
621.48 |
Other Manufacturing Expenses |
116.50 |
108.39 |
104.42 |
97.77 |
92.13 |
Selling and Administration Expenses |
35.33 |
33.71 |
35.81 |
19.10 |
18.63 |
Miscellaneous Expenses |
20.49 |
17.23 |
17.34 |
23.73 |
33.20 |
Employee Benefit Expenses |
140.96 |
103.37 |
98.47 |
106.07 |
108.41 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
457.60 |
455.96 |
426.99 |
454.59 |
546.86 |
Interest |
37.20 |
37.54 |
28.76 |
31.04 |
50.73 |
Gross Profit |
420.40 |
418.42 |
398.23 |
423.55 |
496.13 |
Depreciation |
167.88 |
164.98 |
150.94 |
155.05 |
190.76 |
Profit Before Tax |
252.52 |
253.44 |
247.29 |
268.50 |
305.37 |
Current Tax |
42.64 |
43.75 |
43.67 |
49.11 |
54.61 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
11.37 |
20.99 |
32.31 |
39.61 |
2.79 |
Reported Net Profit |
198.51 |
188.69 |
171.31 |
179.77 |
247.98 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
198.51 |
188.69 |
171.31 |
179.77 |
247.98 |
Adjustment below Net Profit |
-7.75 |
-0.74 |
-0.28 |
-1.75 |
-11.49 |
Profit/Loss Balance carried down |
103.61 |
43.47 |
3.28 |
49.12 |
89.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
146.72 |
127.81 |
130.84 |
223.86 |
223.86 |
P & L Balance carried down |
147.65 |
103.61 |
43.47 |
3.28 |
101.77 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
39.50 |
37.50 |
25.00 |
27.00 |
29.00 |
Dividend Per Share(Rs) |
3.95 |
3.75 |
2.50 |
2.70 |
2.90 |
Earnings Per Share-Unit Curr |
13.12 |
12.48 |
11.33 |
11.89 |
16.40 |
Earnings Per Share(Adj)-Unit Curr |
13.12 |
12.48 |
11.33 |
11.89 |
16.40 |
Book Value |
218.54 |
208.55 |
201.28 |
188.76 |
181.69 |
Book Value(Adj)-Unit Curr |
218.54 |
208.55 |
201.28 |
188.76 |
181.69 |