INCOME : |
|
|
|
|
|
Sales Turnover |
3,502.87 |
2,243.28 |
1,814.42 |
1,688.74 |
1,831.80 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,502.87 |
2,243.28 |
1,814.42 |
1,688.74 |
1,831.80 |
Other Income |
84.44 |
37.77 |
31.49 |
31.78 |
27.26 |
Stock Adjustments |
14.51 |
123.25 |
23.02 |
-168.44 |
85.00 |
Total Income |
3,601.82 |
2,404.30 |
1,868.93 |
1,552.08 |
1,944.06 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,680.08 |
1,739.09 |
1,117.25 |
1,013.20 |
1,305.51 |
Power and Fuel Cost |
87.10 |
70.37 |
55.45 |
55.15 |
71.67 |
Other Manufacturing Expenses |
227.47 |
208.17 |
148.50 |
167.62 |
193.95 |
Selling and Administration Expenses |
23.01 |
23.59 |
19.86 |
22.19 |
24.51 |
Miscellaneous Expenses |
98.81 |
53.09 |
40.69 |
25.97 |
186.56 |
Employee Benefit Expenses |
138.79 |
130.06 |
126.03 |
116.14 |
127.77 |
Less: Preoperative Expenditure |
- |
- |
-192.68 |
- |
- |
Total Expenses |
- |
- |
1,700.46 |
- |
- |
Operating Profit |
346.55 |
179.92 |
168.47 |
151.82 |
34.09 |
Interest |
132.66 |
116.17 |
100.24 |
102.97 |
96.89 |
Gross Profit |
213.89 |
63.75 |
68.23 |
48.85 |
-62.80 |
Depreciation |
35.19 |
35.03 |
35.81 |
37.26 |
35.91 |
Profit Before Tax |
178.70 |
28.72 |
32.42 |
11.59 |
-98.71 |
Current Tax |
14.58 |
-0.46 |
0.44 |
-0.22 |
3.78 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
51.43 |
9.34 |
13.69 |
-0.05 |
-36.65 |
Reported Net Profit |
112.69 |
19.84 |
18.29 |
11.87 |
-65.84 |
Extraordinary Items |
1.06 |
0.15 |
0.19 |
-0.08 |
-141.61 |
Adjusted Net Profit |
111.63 |
19.69 |
18.10 |
11.95 |
75.77 |
Adjustment below Net Profit |
0.07 |
-0.16 |
-0.26 |
0.23 |
-1.45 |
Profit/Loss Balance carried down |
174.89 |
160.44 |
109.02 |
101.17 |
176.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.83 |
5.22 |
-33.37 |
4.25 |
7.87 |
P & L Balance carried down |
280.83 |
174.89 |
160.44 |
109.02 |
101.17 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
15.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share(Rs) |
0.50 |
0.15 |
0.10 |
0.10 |
0.10 |
Earnings Per Share-Unit Curr |
2.82 |
0.62 |
0.57 |
0.47 |
-2.93 |
Earnings Per Share(Adj)-Unit Curr |
2.82 |
0.62 |
0.57 |
0.43 |
-2.66 |
Book Value |
62.22 |
41.80 |
41.22 |
45.52 |
45.71 |
Book Value(Adj)-Unit Curr |
62.22 |
41.80 |
41.22 |
41.32 |
41.50 |