INCOME : |
|
|
|
|
|
Sales Turnover |
5,103.40 |
4,611.60 |
4,061.30 |
2,486.30 |
2,042.80 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,103.40 |
4,611.60 |
4,061.30 |
2,486.30 |
2,042.80 |
Other Income |
39.00 |
23.90 |
33.30 |
20.70 |
10.90 |
Stock Adjustments |
71.40 |
-6.40 |
118.50 |
-39.10 |
59.40 |
Total Income |
5,213.80 |
4,629.10 |
4,213.10 |
2,467.90 |
2,113.10 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,105.20 |
2,974.20 |
2,839.20 |
1,515.50 |
1,357.10 |
Power and Fuel Cost |
126.80 |
98.60 |
75.90 |
57.20 |
62.50 |
Other Manufacturing Expenses |
220.00 |
190.70 |
91.70 |
57.30 |
55.40 |
Selling and Administration Expenses |
477.90 |
320.60 |
254.70 |
168.80 |
146.50 |
Miscellaneous Expenses |
29.80 |
26.70 |
17.10 |
21.90 |
15.80 |
Employee Benefit Expenses |
342.40 |
246.60 |
194.40 |
104.30 |
97.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
911.70 |
771.70 |
740.10 |
542.90 |
378.10 |
Interest |
21.00 |
33.30 |
9.50 |
7.60 |
33.70 |
Gross Profit |
890.70 |
738.40 |
730.60 |
535.30 |
344.40 |
Depreciation |
155.60 |
137.40 |
116.30 |
96.20 |
89.90 |
Profit Before Tax |
735.10 |
601.00 |
614.30 |
439.10 |
254.50 |
Current Tax |
180.10 |
152.50 |
151.60 |
112.10 |
63.10 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.60 |
0.60 |
1.00 |
0.10 |
-9.40 |
Reported Net Profit |
550.40 |
447.90 |
461.70 |
326.90 |
200.80 |
Extraordinary Items |
10.18 |
4.17 |
4.74 |
-7.52 |
-1.50 |
Adjusted Net Profit |
540.22 |
443.73 |
456.96 |
334.42 |
202.30 |
Adjustment below Net Profit |
-1.30 |
-1.00 |
218.40 |
0.20 |
-0.20 |
Profit/Loss Balance carried down |
2,216.10 |
1,829.50 |
1,194.60 |
882.60 |
706.00 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
100.70 |
60.30 |
45.20 |
15.10 |
24.00 |
P & L Balance carried down |
2,664.50 |
2,216.10 |
1,829.50 |
1,194.60 |
882.60 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
375.00 |
350.00 |
300.00 |
200.00 |
100.00 |
Dividend Per Share(Rs) |
3.75 |
3.50 |
3.00 |
2.00 |
1.00 |
Earnings Per Share-Unit Curr |
20.46 |
16.65 |
22.97 |
16.26 |
13.30 |
Earnings Per Share(Adj)-Unit Curr |
20.46 |
16.65 |
17.23 |
12.20 |
7.48 |
Book Value |
116.30 |
99.56 |
113.91 |
81.79 |
88.11 |
Book Value(Adj)-Unit Curr |
116.30 |
99.56 |
85.43 |
61.34 |
49.56 |