INCOME : |
|
|
|
|
|
Sales Turnover |
2,024.30 |
2,208.74 |
2,160.76 |
1,523.98 |
1,849.33 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,024.30 |
2,208.74 |
2,160.76 |
1,523.98 |
1,849.33 |
Other Income |
199.70 |
251.70 |
143.44 |
112.95 |
144.17 |
Stock Adjustments |
1,219.49 |
388.26 |
1.34 |
96.05 |
-51.44 |
Total Income |
3,443.49 |
2,848.70 |
2,305.54 |
1,732.98 |
1,942.06 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
58.40 |
20.41 |
27.55 |
28.32 |
466.19 |
Power and Fuel Cost |
7.10 |
8.69 |
7.06 |
8.27 |
7.22 |
Other Manufacturing Expenses |
2,337.07 |
1,767.31 |
1,308.64 |
982.53 |
540.35 |
Selling and Administration Expenses |
199.23 |
172.39 |
161.00 |
96.20 |
150.96 |
Miscellaneous Expenses |
14.98 |
16.72 |
10.94 |
66.08 |
35.48 |
Employee Benefit Expenses |
175.11 |
147.43 |
130.28 |
89.72 |
121.39 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
651.60 |
715.75 |
660.07 |
461.86 |
620.47 |
Interest |
144.07 |
134.39 |
142.71 |
197.59 |
200.50 |
Gross Profit |
507.53 |
581.36 |
517.36 |
264.27 |
419.97 |
Depreciation |
78.24 |
79.52 |
84.39 |
86.58 |
75.60 |
Profit Before Tax |
429.29 |
501.84 |
432.97 |
177.69 |
344.37 |
Current Tax |
114.83 |
103.81 |
74.35 |
46.09 |
69.66 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.73 |
13.05 |
49.76 |
-12.96 |
13.91 |
Reported Net Profit |
318.19 |
384.98 |
308.86 |
144.56 |
260.80 |
Extraordinary Items |
-2.18 |
38.06 |
7.22 |
-42.38 |
-10.71 |
Adjusted Net Profit |
320.37 |
346.92 |
301.64 |
186.94 |
271.51 |
Adjustment below Net Profit |
-0.38 |
0.13 |
0.50 |
-1.08 |
-0.09 |
Profit/Loss Balance carried down |
1,881.20 |
1,530.65 |
1,248.84 |
1,105.36 |
901.00 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
46.16 |
34.56 |
27.55 |
- |
56.35 |
P & L Balance carried down |
2,152.85 |
1,881.20 |
1,530.65 |
1,248.84 |
1,105.36 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
15.00 |
12.00 |
10.00 |
Dividend Per Share(Rs) |
2.00 |
2.00 |
1.50 |
1.20 |
1.00 |
Earnings Per Share-Unit Curr |
13.77 |
16.69 |
13.41 |
6.85 |
12.76 |
Earnings Per Share(Adj)-Unit Curr |
13.77 |
16.69 |
13.41 |
6.85 |
12.76 |
Book Value |
182.62 |
170.29 |
154.80 |
131.68 |
123.04 |
Book Value(Adj)-Unit Curr |
182.62 |
170.29 |
154.80 |
131.68 |
123.04 |