INCOME : |
|
|
|
|
|
Sales Turnover |
1,044.63 |
1,234.34 |
1,301.16 |
1,092.00 |
1,215.05 |
Excise Duty |
- |
- |
- |
- |
0.28 |
Net Sales |
1,044.63 |
1,234.34 |
1,301.16 |
1,092.00 |
1,214.77 |
Other Income |
20.90 |
35.16 |
15.65 |
9.78 |
16.82 |
Stock Adjustments |
-42.98 |
15.47 |
85.06 |
7.50 |
-40.36 |
Total Income |
1,022.55 |
1,284.97 |
1,401.87 |
1,109.28 |
1,191.23 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
678.05 |
854.53 |
927.70 |
691.48 |
798.78 |
Power and Fuel Cost |
28.17 |
29.31 |
34.59 |
29.89 |
25.20 |
Other Manufacturing Expenses |
51.09 |
51.67 |
51.51 |
37.80 |
30.93 |
Selling and Administration Expenses |
49.48 |
45.42 |
51.51 |
43.48 |
42.64 |
Miscellaneous Expenses |
4.56 |
25.13 |
4.22 |
4.21 |
3.74 |
Employee Benefit Expenses |
72.62 |
66.56 |
65.22 |
56.28 |
46.36 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
138.58 |
212.35 |
267.11 |
246.12 |
243.58 |
Interest |
3.38 |
6.09 |
7.34 |
4.41 |
16.44 |
Gross Profit |
135.20 |
206.26 |
259.77 |
241.71 |
227.14 |
Depreciation |
25.79 |
26.03 |
24.94 |
25.76 |
21.94 |
Profit Before Tax |
109.41 |
180.23 |
234.83 |
215.95 |
205.20 |
Current Tax |
25.30 |
49.83 |
57.87 |
52.89 |
50.06 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.51 |
-0.43 |
-0.17 |
-1.41 |
-2.51 |
Reported Net Profit |
81.61 |
130.83 |
177.13 |
164.47 |
157.64 |
Extraordinary Items |
1.35 |
-3.19 |
-2.95 |
-0.95 |
-2.44 |
Adjusted Net Profit |
80.26 |
134.02 |
180.08 |
165.42 |
160.08 |
Adjustment below Net Profit |
-0.24 |
-0.68 |
-0.12 |
-0.07 |
-1.69 |
Profit/Loss Balance carried down |
897.04 |
767.51 |
681.98 |
518.22 |
362.91 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.62 |
0.62 |
91.48 |
0.64 |
0.64 |
P & L Balance carried down |
977.78 |
897.04 |
767.51 |
681.98 |
518.22 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.50 |
1.50 |
1.50 |
Earnings Per Share-Unit Curr |
196.40 |
314.86 |
426.29 |
387.10 |
371.04 |
Earnings Per Share(Adj)-Unit Curr |
196.40 |
314.86 |
426.29 |
387.10 |
371.04 |
Book Value |
2,363.38 |
2,169.06 |
1,857.33 |
1,713.18 |
1,327.74 |
Book Value(Adj)-Unit Curr |
2,363.38 |
2,169.06 |
1,857.33 |
1,713.18 |
1,327.74 |