INCOME : |
|
|
|
|
|
Sales Turnover |
860.50 |
779.45 |
607.61 |
302.73 |
529.67 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
860.50 |
779.45 |
607.61 |
302.73 |
529.67 |
Other Income |
36.97 |
20.25 |
16.86 |
17.04 |
17.53 |
Stock Adjustments |
-93.05 |
58.09 |
61.85 |
-46.07 |
9.43 |
Total Income |
804.42 |
857.79 |
686.32 |
273.70 |
556.63 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
150.31 |
180.57 |
171.44 |
63.56 |
132.52 |
Power and Fuel Cost |
13.32 |
16.93 |
12.86 |
4.89 |
8.50 |
Other Manufacturing Expenses |
236.87 |
314.90 |
240.19 |
69.11 |
134.89 |
Selling and Administration Expenses |
75.42 |
68.22 |
54.99 |
37.96 |
93.40 |
Miscellaneous Expenses |
9.03 |
7.12 |
10.17 |
9.82 |
3.24 |
Employee Benefit Expenses |
105.31 |
97.86 |
79.77 |
52.64 |
71.45 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
214.15 |
172.19 |
116.90 |
35.71 |
112.63 |
Interest |
4.36 |
6.39 |
4.53 |
6.81 |
8.81 |
Gross Profit |
209.79 |
165.80 |
112.37 |
28.90 |
103.82 |
Depreciation |
10.11 |
8.73 |
7.03 |
6.70 |
8.23 |
Profit Before Tax |
199.68 |
157.07 |
105.34 |
22.20 |
95.59 |
Current Tax |
40.17 |
37.71 |
26.93 |
5.45 |
22.57 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.98 |
0.08 |
-3.24 |
-2.67 |
-0.02 |
Reported Net Profit |
154.52 |
119.28 |
81.65 |
19.42 |
73.04 |
Extraordinary Items |
0.67 |
7.36 |
7.92 |
-0.14 |
0.08 |
Adjusted Net Profit |
153.85 |
111.92 |
73.73 |
19.56 |
72.96 |
Adjustment below Net Profit |
-30.18 |
0.26 |
0.55 |
4.10 |
-0.65 |
Profit/Loss Balance carried down |
355.40 |
285.16 |
242.62 |
256.07 |
240.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
24.65 |
49.30 |
36.98 |
36.98 |
56.46 |
P & L Balance carried down |
455.09 |
355.40 |
287.85 |
242.62 |
256.07 |
Dividend |
24.65 |
49.30 |
36.98 |
35.74 |
44.37 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
50.00 |
190.00 |
230.00 |
430.00 |
Dividend Per Share(Rs) |
2.00 |
5.00 |
19.00 |
23.00 |
43.00 |
Earnings Per Share-Unit Curr |
25.07 |
19.36 |
13.25 |
15.76 |
59.26 |
Earnings Per Share(Adj)-Unit Curr |
25.07 |
19.36 |
13.25 |
3.15 |
11.85 |
Book Value |
109.79 |
88.83 |
77.60 |
351.29 |
362.21 |
Book Value(Adj)-Unit Curr |
109.79 |
88.83 |
77.60 |
70.26 |
72.44 |