INCOME : |
|
|
|
|
|
Sales Turnover |
2,911.54 |
2,157.99 |
1,630.34 |
1,227.01 |
1,156.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,911.54 |
2,157.99 |
1,630.34 |
1,227.01 |
1,156.20 |
Other Income |
76.19 |
22.24 |
10.79 |
15.31 |
4.03 |
Stock Adjustments |
49.72 |
43.87 |
21.27 |
27.21 |
31.50 |
Total Income |
3,037.45 |
2,224.10 |
1,662.40 |
1,269.53 |
1,191.73 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,073.31 |
1,578.36 |
1,192.96 |
883.16 |
825.99 |
Power and Fuel Cost |
10.25 |
7.61 |
6.08 |
4.62 |
5.16 |
Other Manufacturing Expenses |
134.75 |
95.14 |
72.97 |
54.35 |
56.81 |
Selling and Administration Expenses |
174.59 |
148.05 |
122.36 |
90.01 |
95.39 |
Miscellaneous Expenses |
46.41 |
49.45 |
20.46 |
30.64 |
26.88 |
Employee Benefit Expenses |
118.88 |
98.43 |
84.45 |
72.09 |
85.62 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
479.26 |
247.06 |
163.11 |
134.65 |
95.87 |
Interest |
23.14 |
10.24 |
9.49 |
12.23 |
14.66 |
Gross Profit |
456.12 |
236.82 |
153.62 |
122.42 |
81.21 |
Depreciation |
22.89 |
17.66 |
15.28 |
13.94 |
13.01 |
Profit Before Tax |
433.23 |
219.16 |
138.34 |
108.48 |
68.20 |
Current Tax |
109.73 |
57.74 |
34.71 |
26.70 |
16.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.14 |
0.22 |
-2.28 |
1.62 |
-1.37 |
Reported Net Profit |
327.64 |
161.20 |
105.91 |
80.16 |
52.64 |
Extraordinary Items |
-0.37 |
0.87 |
0.25 |
3.98 |
0.80 |
Adjusted Net Profit |
328.01 |
160.33 |
105.66 |
76.18 |
51.84 |
Adjustment below Net Profit |
-0.38 |
0.03 |
-0.35 |
- |
- |
Profit/Loss Balance carried down |
571.74 |
417.66 |
317.77 |
236.97 |
204.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
11.91 |
7.15 |
5.67 |
- |
20.62 |
P & L Balance carried down |
887.10 |
571.74 |
417.66 |
317.13 |
236.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
50.00 |
30.00 |
25.00 |
25.00 |
Dividend Per Share(Rs) |
2.00 |
1.00 |
0.60 |
0.50 |
0.50 |
Earnings Per Share-Unit Curr |
27.51 |
13.54 |
8.89 |
7.06 |
4.64 |
Earnings Per Share(Adj)-Unit Curr |
27.51 |
13.54 |
8.89 |
7.06 |
4.64 |
Book Value |
102.89 |
76.35 |
63.41 |
46.13 |
39.00 |
Book Value(Adj)-Unit Curr |
102.89 |
76.35 |
63.41 |
46.13 |
39.00 |