INCOME : |
|
|
|
|
|
Sales Turnover |
2,888.62 |
2,648.52 |
2,163.56 |
1,762.92 |
2,118.54 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,888.62 |
2,648.52 |
2,163.56 |
1,762.92 |
2,118.54 |
Other Income |
21.58 |
171.41 |
20.77 |
12.86 |
10.32 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
2,910.20 |
2,819.93 |
2,184.33 |
1,775.78 |
2,128.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
886.74 |
818.00 |
653.37 |
518.71 |
582.96 |
Other Manufacturing Expenses |
1,058.05 |
960.79 |
746.03 |
637.61 |
790.85 |
Selling and Administration Expenses |
58.16 |
48.39 |
37.56 |
40.60 |
56.97 |
Miscellaneous Expenses |
6.29 |
2.94 |
3.74 |
3.29 |
8.40 |
Employee Benefit Expenses |
485.13 |
414.85 |
346.88 |
314.66 |
380.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
415.84 |
574.95 |
396.74 |
260.93 |
309.17 |
Interest |
78.89 |
56.23 |
43.58 |
37.40 |
37.32 |
Gross Profit |
336.95 |
518.72 |
353.16 |
223.53 |
271.85 |
Depreciation |
216.16 |
159.14 |
144.50 |
159.79 |
167.53 |
Profit Before Tax |
120.79 |
359.58 |
208.66 |
63.74 |
104.32 |
Current Tax |
11.38 |
31.38 |
56.13 |
18.17 |
32.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
20.55 |
5.00 |
-7.58 |
0.50 |
-18.77 |
Reported Net Profit |
88.85 |
323.20 |
160.11 |
45.07 |
90.11 |
Extraordinary Items |
2.37 |
0.12 |
3.15 |
0.50 |
-3.04 |
Adjusted Net Profit |
86.48 |
323.08 |
156.96 |
44.57 |
93.15 |
Adjustment below Net Profit |
1.54 |
1.01 |
0.39 |
-1.58 |
-2.05 |
Profit/Loss Balance carried down |
626.46 |
334.57 |
296.09 |
257.11 |
276.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
52.62 |
32.32 |
122.02 |
4.51 |
107.03 |
P & L Balance carried down |
664.23 |
626.46 |
334.57 |
296.09 |
257.11 |
Dividend |
- |
- |
- |
- |
81.31 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
50.00 |
80.00 |
40.00 |
70.00 |
Dividend Per Share(Rs) |
- |
5.00 |
8.00 |
4.00 |
7.00 |
Earnings Per Share-Unit Curr |
10.16 |
36.58 |
18.12 |
5.10 |
9.97 |
Earnings Per Share(Adj)-Unit Curr |
10.16 |
36.58 |
18.12 |
5.10 |
9.97 |
Book Value |
108.13 |
110.46 |
73.76 |
67.59 |
68.28 |
Book Value(Adj)-Unit Curr |
108.13 |
110.46 |
73.76 |
67.59 |
68.28 |