INCOME : |
|
|
|
|
|
Sales Turnover |
708.33 |
797.79 |
236.58 |
119.61 |
106.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
708.33 |
797.79 |
236.58 |
119.61 |
106.98 |
Other Income |
96.47 |
83.18 |
75.32 |
113.76 |
96.32 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
804.80 |
880.97 |
311.90 |
233.37 |
203.30 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
326.59 |
446.87 |
51.23 |
45.18 |
41.95 |
Power and Fuel Cost |
13.51 |
7.20 |
2.43 |
2.17 |
2.41 |
Other Manufacturing Expenses |
127.91 |
141.96 |
86.41 |
39.17 |
29.05 |
Selling and Administration Expenses |
39.57 |
26.22 |
5.34 |
5.62 |
6.86 |
Miscellaneous Expenses |
3.23 |
6.22 |
2.08 |
4.08 |
3.79 |
Employee Benefit Expenses |
37.69 |
32.39 |
27.97 |
19.63 |
24.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
256.28 |
220.10 |
136.44 |
117.52 |
94.57 |
Interest |
5.01 |
4.62 |
0.43 |
1.23 |
1.19 |
Gross Profit |
251.27 |
215.48 |
136.01 |
116.29 |
93.38 |
Depreciation |
6.97 |
6.73 |
4.81 |
6.48 |
4.80 |
Profit Before Tax |
244.30 |
208.75 |
131.20 |
109.81 |
88.58 |
Current Tax |
48.18 |
42.68 |
24.38 |
17.72 |
18.17 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.67 |
0.08 |
1.19 |
-0.33 |
1.69 |
Reported Net Profit |
195.46 |
165.99 |
105.64 |
92.42 |
68.73 |
Extraordinary Items |
1.02 |
1.16 |
0.75 |
0.70 |
-0.07 |
Adjusted Net Profit |
194.44 |
164.83 |
104.89 |
91.72 |
68.80 |
Adjustment below Net Profit |
0.15 |
-0.48 |
-1.09 |
-0.23 |
-0.52 |
Profit/Loss Balance carried down |
825.45 |
693.35 |
619.99 |
550.07 |
495.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
60.14 |
33.41 |
31.19 |
22.28 |
13.61 |
P & L Balance carried down |
960.91 |
825.45 |
693.35 |
619.99 |
550.07 |
Dividend |
60.14 |
33.41 |
31.19 |
22.28 |
13.61 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
81.00 |
45.00 |
63.00 |
45.00 |
27.50 |
Dividend Per Share(Rs) |
1.62 |
0.90 |
1.26 |
0.90 |
0.55 |
Earnings Per Share-Unit Curr |
5.26 |
4.47 |
2.85 |
3.73 |
2.78 |
Earnings Per Share(Adj)-Unit Curr |
5.26 |
4.47 |
2.85 |
2.49 |
1.85 |
Book Value |
34.05 |
30.60 |
27.04 |
37.60 |
34.78 |
Book Value(Adj)-Unit Curr |
34.05 |
30.60 |
27.04 |
25.07 |
23.19 |