INCOME : |
|
|
|
|
|
Sales Turnover |
4,227.12 |
4,056.70 |
3,017.38 |
2,105.14 |
865.05 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,227.12 |
4,056.70 |
3,017.38 |
2,105.14 |
865.05 |
Other Income |
6.85 |
3.27 |
53.61 |
8.83 |
1.14 |
Stock Adjustments |
35.72 |
-39.76 |
50.83 |
-15.68 |
15.86 |
Total Income |
4,269.69 |
4,020.21 |
3,121.82 |
2,098.29 |
882.05 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,373.74 |
3,285.10 |
2,463.61 |
1,568.82 |
719.51 |
Power and Fuel Cost |
58.50 |
52.95 |
51.96 |
43.87 |
31.52 |
Other Manufacturing Expenses |
163.80 |
131.70 |
99.27 |
82.18 |
35.14 |
Selling and Administration Expenses |
95.50 |
81.81 |
66.66 |
44.10 |
28.34 |
Miscellaneous Expenses |
14.92 |
13.11 |
18.42 |
17.62 |
4.91 |
Employee Benefit Expenses |
108.18 |
88.18 |
72.04 |
63.64 |
29.21 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
455.04 |
367.36 |
349.86 |
278.07 |
33.42 |
Interest |
28.20 |
27.22 |
20.46 |
21.73 |
6.38 |
Gross Profit |
426.84 |
340.14 |
329.40 |
256.34 |
27.04 |
Depreciation |
115.53 |
100.25 |
92.09 |
67.52 |
14.15 |
Profit Before Tax |
311.31 |
239.89 |
237.31 |
188.82 |
12.89 |
Current Tax |
55.56 |
37.62 |
38.88 |
25.11 |
2.80 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
30.42 |
61.36 |
22.58 |
15.85 |
2.61 |
Reported Net Profit |
225.34 |
140.91 |
175.84 |
147.87 |
7.48 |
Extraordinary Items |
0.15 |
-0.03 |
7.01 |
-0.05 |
0.01 |
Adjusted Net Profit |
225.19 |
140.94 |
168.83 |
147.92 |
7.47 |
Adjustment below Net Profit |
- |
- |
-0.06 |
- |
-2.45 |
Profit/Loss Balance carried down |
857.15 |
716.24 |
540.47 |
392.60 |
389.15 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
1,082.49 |
857.15 |
716.24 |
540.47 |
394.18 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
1.00 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
9.34 |
5.84 |
21.62 |
18.18 |
0.92 |
Earnings Per Share(Adj)-Unit Curr |
9.34 |
5.84 |
21.62 |
18.18 |
0.92 |
Book Value |
101.57 |
92.22 |
236.49 |
234.30 |
59.82 |
Book Value(Adj)-Unit Curr |
101.57 |
92.22 |
236.49 |
234.30 |
59.82 |