INCOME : |
|
|
|
|
|
Sales Turnover |
6,594.57 |
5,599.20 |
4,385.94 |
2,715.94 |
2,472.43 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,594.57 |
5,599.20 |
4,385.94 |
2,715.94 |
2,472.43 |
Other Income |
62.61 |
34.44 |
46.28 |
22.00 |
27.02 |
Stock Adjustments |
-2.74 |
162.94 |
124.15 |
153.84 |
13.09 |
Total Income |
6,654.44 |
5,796.58 |
4,556.37 |
2,891.78 |
2,512.54 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
5,346.17 |
4,738.64 |
3,732.13 |
2,301.26 |
1,935.23 |
Power and Fuel Cost |
56.88 |
48.79 |
37.02 |
30.66 |
29.91 |
Other Manufacturing Expenses |
28.82 |
32.03 |
21.08 |
63.89 |
61.09 |
Selling and Administration Expenses |
324.79 |
310.58 |
208.55 |
69.98 |
89.11 |
Miscellaneous Expenses |
65.61 |
54.41 |
28.59 |
31.25 |
36.28 |
Employee Benefit Expenses |
307.64 |
254.64 |
178.51 |
140.54 |
126.98 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
524.54 |
357.49 |
350.49 |
254.19 |
233.95 |
Interest |
54.07 |
42.81 |
24.25 |
29.11 |
37.39 |
Gross Profit |
470.47 |
314.68 |
326.24 |
225.08 |
196.56 |
Depreciation |
65.49 |
59.63 |
46.09 |
44.75 |
38.80 |
Profit Before Tax |
404.98 |
255.05 |
280.15 |
180.33 |
157.76 |
Current Tax |
100.91 |
66.22 |
65.13 |
48.12 |
33.79 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
7.05 |
-0.10 |
5.30 |
-2.09 |
1.49 |
Reported Net Profit |
297.02 |
188.93 |
209.74 |
134.30 |
122.48 |
Extraordinary Items |
3.85 |
2.70 |
4.29 |
2.40 |
0.20 |
Adjusted Net Profit |
293.17 |
186.23 |
205.45 |
131.90 |
122.28 |
Adjustment below Net Profit |
-1.29 |
-23.51 |
-0.54 |
0.30 |
-0.89 |
Profit/Loss Balance carried down |
880.63 |
765.19 |
583.77 |
449.16 |
370.05 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
83.83 |
49.98 |
27.77 |
- |
42.47 |
P & L Balance carried down |
1,092.53 |
880.63 |
765.19 |
583.77 |
449.16 |
Dividend |
- |
- |
- |
- |
24.50 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
120.00 |
90.00 |
- |
- |
130.00 |
Dividend Per Share(Rs) |
6.00 |
4.50 |
- |
- |
13.00 |
Earnings Per Share-Unit Curr |
26.33 |
19.74 |
87.68 |
56.14 |
52.35 |
Earnings Per Share(Adj)-Unit Curr |
26.33 |
- |
- |
- |
- |
Book Value |
161.70 |
104.63 |
346.92 |
263.61 |
208.67 |
Book Value(Adj)-Unit Curr |
161.70 |
- |
- |
- |
- |