INCOME : |
|
|
|
|
|
Sales Turnover |
4,053.67 |
4,739.55 |
4,073.67 |
2,953.64 |
2,898.07 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,053.67 |
4,739.55 |
4,073.67 |
2,953.64 |
2,898.07 |
Other Income |
203.95 |
130.12 |
84.63 |
37.96 |
36.46 |
Stock Adjustments |
-109.00 |
194.71 |
83.23 |
-200.87 |
183.70 |
Total Income |
4,148.62 |
5,064.38 |
4,241.53 |
2,790.73 |
3,118.23 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,399.39 |
3,177.23 |
2,278.75 |
1,378.52 |
1,892.40 |
Power and Fuel Cost |
222.92 |
212.87 |
172.62 |
123.03 |
124.69 |
Other Manufacturing Expenses |
138.07 |
161.46 |
144.92 |
97.67 |
88.48 |
Selling and Administration Expenses |
72.13 |
98.68 |
114.88 |
92.96 |
91.29 |
Miscellaneous Expenses |
29.04 |
23.05 |
28.94 |
11.41 |
27.13 |
Employee Benefit Expenses |
487.89 |
462.00 |
432.89 |
384.79 |
383.25 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
799.18 |
929.09 |
1,068.53 |
702.35 |
510.99 |
Interest |
22.84 |
26.70 |
13.39 |
19.61 |
35.41 |
Gross Profit |
776.34 |
902.39 |
1,055.14 |
682.74 |
475.58 |
Depreciation |
81.63 |
77.64 |
75.65 |
97.92 |
98.91 |
Profit Before Tax |
694.71 |
824.75 |
979.49 |
584.82 |
376.67 |
Current Tax |
134.81 |
175.22 |
247.95 |
156.54 |
91.40 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.98 |
14.49 |
0.74 |
-4.34 |
-9.34 |
Reported Net Profit |
554.92 |
635.04 |
730.80 |
432.62 |
294.61 |
Extraordinary Items |
36.49 |
43.34 |
12.34 |
2.97 |
5.57 |
Adjusted Net Profit |
518.43 |
591.70 |
718.46 |
429.65 |
289.04 |
Adjustment below Net Profit |
- |
-68.21 |
- |
- |
-262.51 |
Profit/Loss Balance carried down |
2,673.12 |
2,180.01 |
1,454.37 |
1,052.71 |
1,059.03 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
153.81 |
73.72 |
5.16 |
30.96 |
38.42 |
P & L Balance carried down |
3,074.23 |
2,673.12 |
2,180.01 |
1,454.37 |
1,052.71 |
Dividend |
85.45 |
68.36 |
- |
25.80 |
25.80 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
500.00 |
215.00 |
15.00 |
90.00 |
90.00 |
Dividend Per Share(Rs) |
5.00 |
2.15 |
0.15 |
4.50 |
4.50 |
Earnings Per Share-Unit Curr |
16.24 |
18.58 |
21.24 |
62.86 |
42.81 |
Earnings Per Share(Adj)-Unit Curr |
16.24 |
18.58 |
21.24 |
12.57 |
8.56 |
Book Value |
98.71 |
86.98 |
76.49 |
277.03 |
218.67 |
Book Value(Adj)-Unit Curr |
98.71 |
86.98 |
76.49 |
55.41 |
43.73 |