INCOME : |
|
|
|
|
|
Sales Turnover |
2,568.75 |
2,710.87 |
2,656.83 |
2,071.52 |
1,635.66 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,568.75 |
2,710.87 |
2,656.83 |
2,071.52 |
1,635.66 |
Other Income |
34.02 |
8.55 |
5.47 |
17.60 |
6.94 |
Stock Adjustments |
8.34 |
-34.60 |
88.32 |
-44.89 |
89.28 |
Total Income |
2,611.11 |
2,684.82 |
2,750.62 |
2,044.23 |
1,731.88 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,827.64 |
2,057.60 |
1,979.81 |
1,333.96 |
1,215.71 |
Power and Fuel Cost |
60.54 |
55.85 |
45.30 |
42.14 |
45.13 |
Other Manufacturing Expenses |
118.31 |
104.90 |
91.89 |
73.72 |
73.08 |
Selling and Administration Expenses |
104.69 |
82.22 |
86.45 |
108.62 |
61.76 |
Miscellaneous Expenses |
23.77 |
15.56 |
25.43 |
20.32 |
14.24 |
Employee Benefit Expenses |
134.72 |
109.83 |
100.67 |
86.23 |
86.24 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
341.44 |
258.86 |
421.08 |
379.24 |
235.72 |
Interest |
6.50 |
11.01 |
13.90 |
20.67 |
33.17 |
Gross Profit |
334.94 |
247.85 |
407.18 |
358.57 |
202.55 |
Depreciation |
91.17 |
83.01 |
70.31 |
59.42 |
51.98 |
Profit Before Tax |
243.77 |
164.84 |
336.87 |
299.15 |
150.57 |
Current Tax |
55.28 |
41.84 |
88.56 |
77.42 |
39.41 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.99 |
1.58 |
-1.09 |
-0.11 |
-1.35 |
Reported Net Profit |
182.50 |
121.42 |
249.40 |
221.83 |
112.51 |
Extraordinary Items |
16.60 |
0.75 |
-0.46 |
-1.68 |
-0.99 |
Adjusted Net Profit |
165.90 |
120.67 |
249.86 |
223.51 |
113.50 |
Adjustment below Net Profit |
-2.06 |
-0.61 |
0.19 |
0.31 |
-0.79 |
Profit/Loss Balance carried down |
916.62 |
817.93 |
604.23 |
398.59 |
299.96 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
22.11 |
35.90 |
16.50 |
13.09 |
P & L Balance carried down |
1,097.06 |
916.62 |
817.93 |
604.23 |
398.59 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
- |
35.00 |
35.00 |
10.00 |
Dividend Per Share(Rs) |
1.00 |
- |
3.50 |
3.50 |
1.00 |
Earnings Per Share-Unit Curr |
16.51 |
10.98 |
22.56 |
20.16 |
10.23 |
Earnings Per Share(Adj)-Unit Curr |
16.51 |
10.98 |
22.56 |
20.16 |
10.23 |
Book Value |
139.69 |
123.37 |
114.44 |
94.84 |
76.13 |
Book Value(Adj)-Unit Curr |
139.69 |
123.37 |
114.44 |
94.84 |
76.13 |