INCOME : |
|
|
|
|
|
Sales Turnover |
1,388.63 |
1,542.88 |
1,520.39 |
1,241.40 |
1,623.62 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,388.63 |
1,542.88 |
1,520.39 |
1,241.40 |
1,623.62 |
Other Income |
8.61 |
21.69 |
4.71 |
27.26 |
5.05 |
Stock Adjustments |
-5.46 |
6.05 |
3.54 |
3.11 |
-3.36 |
Total Income |
1,391.78 |
1,570.62 |
1,528.64 |
1,271.77 |
1,625.31 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
80.42 |
38.44 |
43.77 |
39.90 |
138.59 |
Power and Fuel Cost |
3.27 |
3.06 |
3.38 |
2.77 |
4.11 |
Other Manufacturing Expenses |
972.28 |
1,240.42 |
1,200.77 |
966.33 |
1,142.12 |
Selling and Administration Expenses |
39.19 |
32.64 |
29.17 |
30.01 |
51.13 |
Miscellaneous Expenses |
13.95 |
11.75 |
12.16 |
10.74 |
15.66 |
Employee Benefit Expenses |
91.67 |
79.43 |
77.84 |
69.43 |
78.31 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
190.99 |
164.90 |
161.55 |
152.58 |
195.39 |
Interest |
73.61 |
76.98 |
66.14 |
75.71 |
76.58 |
Gross Profit |
117.38 |
87.92 |
95.41 |
76.87 |
118.81 |
Depreciation |
13.89 |
15.54 |
17.43 |
19.89 |
18.45 |
Profit Before Tax |
103.49 |
72.38 |
77.98 |
56.98 |
100.36 |
Current Tax |
25.13 |
16.97 |
20.87 |
10.27 |
25.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.73 |
-0.30 |
-0.68 |
4.70 |
1.77 |
Reported Net Profit |
77.63 |
55.70 |
57.79 |
42.00 |
73.41 |
Extraordinary Items |
0.65 |
0.16 |
0.38 |
0.94 |
0.46 |
Adjusted Net Profit |
76.98 |
55.54 |
57.41 |
41.06 |
72.95 |
Adjustment below Net Profit |
-0.13 |
-0.47 |
-1.32 |
0.35 |
-6.18 |
Profit/Loss Balance carried down |
544.68 |
499.13 |
452.35 |
419.69 |
369.90 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.27 |
9.69 |
9.69 |
9.69 |
17.44 |
P & L Balance carried down |
616.90 |
544.68 |
499.13 |
452.35 |
419.69 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
75.00 |
100.00 |
100.00 |
100.00 |
100.00 |
Dividend Per Share(Rs) |
1.50 |
2.00 |
2.00 |
2.00 |
2.00 |
Earnings Per Share-Unit Curr |
14.74 |
11.50 |
11.93 |
8.67 |
15.15 |
Earnings Per Share(Adj)-Unit Curr |
14.74 |
11.50 |
11.93 |
8.67 |
15.15 |
Book Value |
157.41 |
143.52 |
134.21 |
124.38 |
117.38 |
Book Value(Adj)-Unit Curr |
157.41 |
143.52 |
134.21 |
124.38 |
117.38 |