INCOME : |
|
|
|
|
|
Sales Turnover |
418.93 |
295.55 |
250.08 |
129.48 |
128.85 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
418.93 |
295.55 |
250.08 |
129.48 |
128.85 |
Other Income |
32.42 |
10.66 |
6.14 |
15.52 |
3.26 |
Stock Adjustments |
3.38 |
1.93 |
1.60 |
1.47 |
0.87 |
Total Income |
454.73 |
308.14 |
257.82 |
146.47 |
132.98 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
239.57 |
172.07 |
140.96 |
66.85 |
70.33 |
Power and Fuel Cost |
1.14 |
1.15 |
0.93 |
0.58 |
0.38 |
Other Manufacturing Expenses |
19.63 |
18.63 |
17.84 |
11.10 |
10.13 |
Selling and Administration Expenses |
26.76 |
26.14 |
25.28 |
12.30 |
12.54 |
Miscellaneous Expenses |
3.52 |
2.85 |
1.79 |
1.94 |
14.24 |
Employee Benefit Expenses |
18.23 |
15.64 |
11.50 |
6.96 |
6.92 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
145.88 |
71.65 |
59.52 |
46.74 |
18.43 |
Interest |
0.81 |
0.57 |
0.51 |
0.32 |
0.29 |
Gross Profit |
145.07 |
71.08 |
59.01 |
46.42 |
18.14 |
Depreciation |
4.52 |
3.37 |
2.25 |
1.42 |
1.11 |
Profit Before Tax |
140.55 |
67.71 |
56.76 |
45.00 |
17.03 |
Current Tax |
28.51 |
14.81 |
12.39 |
7.80 |
6.99 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.41 |
0.88 |
0.39 |
1.22 |
-0.74 |
Reported Net Profit |
110.63 |
52.02 |
43.98 |
35.99 |
10.78 |
Extraordinary Items |
- |
- |
- |
- |
-7.25 |
Adjusted Net Profit |
110.63 |
52.02 |
43.98 |
35.99 |
18.03 |
Adjustment below Net Profit |
-0.24 |
- |
-0.05 |
-0.58 |
-0.01 |
Profit/Loss Balance carried down |
239.29 |
191.69 |
151.09 |
115.68 |
106.58 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
22.15 |
4.43 |
3.32 |
- |
1.67 |
P & L Balance carried down |
327.52 |
239.29 |
191.69 |
151.09 |
115.68 |
Dividend |
13.29 |
- |
- |
- |
0.56 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
80.00 |
40.00 |
20.00 |
15.00 |
2.50 |
Dividend Per Share(Rs) |
1.60 |
0.80 |
0.40 |
0.30 |
0.05 |
Earnings Per Share-Unit Curr |
9.99 |
4.70 |
3.97 |
3.25 |
0.97 |
Earnings Per Share(Adj)-Unit Curr |
9.99 |
4.70 |
3.97 |
3.25 |
0.97 |
Book Value |
32.33 |
24.34 |
20.02 |
16.35 |
13.25 |
Book Value(Adj)-Unit Curr |
32.33 |
24.34 |
20.02 |
16.35 |
13.25 |