INCOME : |
|
|
|
|
|
Sales Turnover |
2,893.69 |
2,707.48 |
2,196.10 |
1,664.00 |
1,773.27 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,893.69 |
2,707.48 |
2,196.10 |
1,664.00 |
1,773.27 |
Other Income |
39.70 |
26.68 |
23.03 |
21.16 |
28.07 |
Stock Adjustments |
-16.67 |
17.69 |
-2.71 |
3.61 |
6.54 |
Total Income |
2,916.72 |
2,751.85 |
2,216.42 |
1,688.77 |
1,807.88 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,244.18 |
1,167.53 |
955.94 |
735.56 |
735.51 |
Power and Fuel Cost |
266.23 |
238.23 |
187.81 |
134.01 |
167.50 |
Other Manufacturing Expenses |
148.34 |
150.08 |
114.93 |
77.70 |
70.65 |
Selling and Administration Expenses |
615.01 |
666.89 |
544.79 |
349.10 |
405.48 |
Miscellaneous Expenses |
58.08 |
56.13 |
50.56 |
72.86 |
32.76 |
Employee Benefit Expenses |
151.24 |
134.11 |
107.50 |
86.71 |
82.10 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
433.64 |
338.87 |
254.88 |
232.83 |
313.88 |
Interest |
12.95 |
12.51 |
12.36 |
12.56 |
19.56 |
Gross Profit |
420.69 |
326.36 |
242.52 |
220.27 |
294.32 |
Depreciation |
81.75 |
77.52 |
72.15 |
47.73 |
43.32 |
Profit Before Tax |
338.94 |
248.84 |
170.37 |
172.54 |
251.00 |
Current Tax |
54.34 |
36.24 |
29.02 |
17.26 |
42.73 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
63.90 |
48.58 |
-34.97 |
-1.99 |
-10.44 |
Reported Net Profit |
220.70 |
164.02 |
176.32 |
157.27 |
218.71 |
Extraordinary Items |
12.40 |
- |
- |
-29.31 |
- |
Adjusted Net Profit |
208.30 |
164.02 |
176.32 |
186.58 |
218.71 |
Adjustment below Net Profit |
-1.32 |
0.31 |
-152.34 |
0.05 |
-102.22 |
Profit/Loss Balance carried down |
1,383.46 |
1,219.13 |
1,195.15 |
1,037.82 |
971.05 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
49.72 |
P & L Balance carried down |
1,602.84 |
1,383.46 |
1,219.13 |
1,195.15 |
1,037.82 |
Dividend |
- |
- |
- |
- |
41.24 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
100.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
1.00 |
Earnings Per Share-Unit Curr |
5.46 |
4.06 |
4.36 |
3.81 |
5.30 |
Earnings Per Share(Adj)-Unit Curr |
5.46 |
4.06 |
4.36 |
3.81 |
5.30 |
Book Value |
41.64 |
36.21 |
32.15 |
30.92 |
27.11 |
Book Value(Adj)-Unit Curr |
41.64 |
36.21 |
32.15 |
30.92 |
27.11 |