INCOME : |
|
|
|
|
|
Sales Turnover |
2,180.04 |
1,892.33 |
1,509.36 |
1,401.77 |
1,407.18 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,180.04 |
1,892.33 |
1,509.36 |
1,401.77 |
1,407.18 |
Other Income |
47.04 |
45.01 |
46.13 |
36.78 |
48.54 |
Stock Adjustments |
7.28 |
3.91 |
14.17 |
-3.51 |
14.40 |
Total Income |
2,234.36 |
1,941.25 |
1,569.66 |
1,435.04 |
1,470.12 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,391.98 |
1,227.90 |
955.89 |
894.45 |
962.68 |
Power and Fuel Cost |
24.35 |
23.76 |
20.39 |
14.96 |
14.67 |
Other Manufacturing Expenses |
85.88 |
71.03 |
70.31 |
54.96 |
64.18 |
Selling and Administration Expenses |
114.69 |
86.27 |
64.37 |
51.17 |
66.47 |
Miscellaneous Expenses |
58.57 |
50.41 |
49.64 |
44.67 |
41.21 |
Employee Benefit Expenses |
241.87 |
196.49 |
163.69 |
141.04 |
148.59 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
317.02 |
285.41 |
245.38 |
233.78 |
172.31 |
Interest |
9.72 |
11.48 |
9.86 |
11.76 |
16.09 |
Gross Profit |
307.30 |
273.93 |
235.52 |
222.02 |
156.22 |
Depreciation |
32.95 |
28.13 |
26.78 |
26.14 |
22.05 |
Profit Before Tax |
274.35 |
245.80 |
208.74 |
195.88 |
134.17 |
Current Tax |
67.37 |
62.04 |
58.07 |
53.85 |
36.42 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.88 |
-1.38 |
-3.54 |
-3.95 |
-1.36 |
Reported Net Profit |
204.10 |
185.14 |
154.21 |
145.98 |
99.12 |
Extraordinary Items |
0.20 |
-0.23 |
0.16 |
0.01 |
-0.07 |
Adjusted Net Profit |
203.90 |
185.37 |
154.05 |
145.97 |
99.19 |
Adjustment below Net Profit |
-0.88 |
-3.10 |
-1.47 |
1.43 |
17.08 |
Profit/Loss Balance carried down |
790.60 |
620.85 |
531.07 |
385.54 |
280.29 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
15.37 |
12.29 |
12.29 |
1.88 |
10.94 |
P & L Balance carried down |
978.44 |
790.60 |
671.51 |
531.07 |
385.54 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
125.00 |
100.00 |
100.00 |
60.00 |
Dividend Per Share(Rs) |
1.50 |
12.50 |
10.00 |
10.00 |
6.00 |
Earnings Per Share-Unit Curr |
13.92 |
126.23 |
105.14 |
99.53 |
67.58 |
Earnings Per Share(Adj)-Unit Curr |
13.92 |
12.62 |
10.51 |
9.95 |
6.76 |
Book Value |
73.25 |
604.43 |
542.41 |
446.66 |
347.44 |
Book Value(Adj)-Unit Curr |
73.25 |
60.44 |
54.24 |
44.67 |
34.75 |