INCOME : |
|
|
|
|
|
Sales Turnover |
4,020.12 |
3,914.60 |
2,840.00 |
2,382.93 |
2,350.07 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,020.12 |
3,914.60 |
2,840.00 |
2,382.93 |
2,350.07 |
Other Income |
29.22 |
36.82 |
23.59 |
21.61 |
27.72 |
Stock Adjustments |
218.58 |
23.69 |
-18.04 |
125.35 |
-7.18 |
Total Income |
4,267.92 |
3,975.11 |
2,845.55 |
2,529.89 |
2,370.61 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,345.69 |
2,952.02 |
2,104.28 |
1,910.04 |
1,873.17 |
Power and Fuel Cost |
13.06 |
10.62 |
8.60 |
20.67 |
20.04 |
Other Manufacturing Expenses |
138.95 |
138.55 |
117.87 |
102.39 |
79.63 |
Selling and Administration Expenses |
390.13 |
510.22 |
324.19 |
220.86 |
126.59 |
Miscellaneous Expenses |
11.07 |
11.71 |
8.58 |
4.89 |
9.36 |
Employee Benefit Expenses |
100.45 |
88.45 |
78.02 |
65.79 |
62.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
268.59 |
263.55 |
204.01 |
205.25 |
199.20 |
Interest |
18.77 |
23.97 |
22.79 |
33.64 |
60.10 |
Gross Profit |
249.82 |
239.58 |
181.22 |
171.61 |
139.10 |
Depreciation |
38.52 |
28.90 |
32.47 |
25.86 |
26.45 |
Profit Before Tax |
211.30 |
210.68 |
148.75 |
145.75 |
112.65 |
Current Tax |
53.34 |
50.62 |
38.78 |
37.14 |
31.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.72 |
-0.25 |
-2.27 |
2.13 |
-4.44 |
Reported Net Profit |
159.66 |
160.31 |
112.25 |
106.48 |
85.16 |
Extraordinary Items |
0.27 |
-0.09 |
0.32 |
0.27 |
-0.25 |
Adjusted Net Profit |
159.39 |
160.40 |
111.93 |
106.21 |
85.41 |
Adjustment below Net Profit |
-0.32 |
-1.11 |
-0.71 |
-0.08 |
-5.00 |
Profit/Loss Balance carried down |
704.77 |
561.56 |
482.00 |
407.58 |
348.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
34.73 |
15.99 |
31.98 |
31.98 |
20.79 |
P & L Balance carried down |
829.39 |
704.77 |
561.56 |
482.00 |
407.58 |
Dividend |
34.73 |
15.99 |
31.98 |
31.98 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
100.00 |
100.00 |
100.00 |
50.00 |
Dividend Per Share(Rs) |
0.50 |
1.00 |
1.00 |
1.00 |
0.50 |
Earnings Per Share-Unit Curr |
4.60 |
4.62 |
3.51 |
3.33 |
2.66 |
Earnings Per Share(Adj)-Unit Curr |
4.60 |
4.62 |
3.51 |
3.33 |
2.66 |
Book Value |
48.76 |
45.13 |
32.65 |
30.20 |
27.24 |
Book Value(Adj)-Unit Curr |
48.76 |
45.13 |
32.65 |
30.20 |
27.24 |