INCOME : |
|
|
|
|
|
Operating Income |
4,540.55 |
2,666.31 |
2,579.35 |
2,198.08 |
1,269.59 |
Other Income |
56.15 |
26.40 |
36.11 |
26.54 |
36.80 |
Total Income |
4,596.70 |
2,692.71 |
2,615.46 |
2,224.62 |
1,306.39 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
1,393.14 |
1,043.48 |
971.97 |
664.89 |
604.71 |
Miscellaneous Expenses |
82.39 |
45.59 |
49.56 |
133.13 |
36.79 |
Interest |
441.52 |
217.33 |
162.16 |
127.70 |
129.24 |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
815.36 |
610.95 |
528.88 |
385.88 |
311.71 |
Total Expenditure |
2,732.41 |
1,917.35 |
1,712.57 |
1,311.60 |
1,082.45 |
Gross Profit |
1,864.29 |
775.36 |
902.89 |
913.02 |
223.94 |
Depreciation |
72.03 |
50.06 |
38.76 |
36.76 |
29.84 |
Profit Before Tax |
1,792.26 |
725.30 |
864.13 |
876.26 |
194.10 |
Current Tax |
229.91 |
156.04 |
146.08 |
87.28 |
70.56 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
71.97 |
0.35 |
11.23 |
38.32 |
-73.26 |
Reported Net Profit |
1,490.38 |
568.91 |
706.82 |
750.66 |
196.80 |
Extraordinary Items |
-0.78 |
- |
0.04 |
-72.04 |
0.59 |
Adjusted Net Profit |
1,491.16 |
568.91 |
706.78 |
822.70 |
196.21 |
Adjustment below net profit |
-2.86 |
-50.29 |
-92.97 |
-68.44 |
- |
Profit/Loss Balance brought forward |
3,443.31 |
3,072.92 |
2,532.72 |
1,876.06 |
1,747.82 |
Appropriations |
252.33 |
148.23 |
73.65 |
30.81 |
124.93 |
P & L Balance carried down |
4,678.50 |
3,443.31 |
3,072.92 |
2,527.47 |
1,819.69 |
Dividend |
207.94 |
103.51 |
60.23 |
30.81 |
59.20 |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
1,400.00 |
1,000.00 |
1,000.00 |
1,000.00 |
400.00 |
Dividend Per Share(Rs) |
14.00 |
10.00 |
10.00 |
10.00 |
4.00 |
Earnings Per Share-Unit Curr |
100.03 |
38.47 |
47.41 |
50.55 |
13.29 |
Earnings Per Share(Adj)-Unit Curr |
25.01 |
9.62 |
11.85 |
12.64 |
3.32 |
Book Value-Unit Curr |
397.04 |
301.12 |
284.51 |
243.54 |
186.64 |
Book Value(Adj)-Unit Curr |
99.26 |
75.28 |
71.13 |
60.89 |
46.66 |