INCOME : |
|
|
|
|
|
Sales Turnover |
4,534.96 |
3,940.20 |
3,291.81 |
2,561.78 |
2,498.15 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,534.96 |
3,940.20 |
3,291.81 |
2,561.78 |
2,498.15 |
Other Income |
38.28 |
30.70 |
64.61 |
111.42 |
73.55 |
Stock Adjustments |
6.28 |
15.82 |
17.67 |
74.65 |
-20.78 |
Total Income |
4,579.52 |
3,986.72 |
3,374.09 |
2,747.85 |
2,550.92 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,986.98 |
2,669.70 |
2,235.69 |
1,746.22 |
1,546.13 |
Power and Fuel Cost |
112.58 |
105.12 |
83.84 |
66.04 |
72.00 |
Other Manufacturing Expenses |
310.68 |
269.30 |
224.71 |
185.65 |
192.25 |
Selling and Administration Expenses |
187.37 |
160.67 |
124.35 |
95.97 |
99.69 |
Miscellaneous Expenses |
78.92 |
1,428.94 |
69.05 |
37.65 |
46.88 |
Employee Benefit Expenses |
420.02 |
366.18 |
330.42 |
268.69 |
277.57 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
482.98 |
-1,013.19 |
306.04 |
347.62 |
316.40 |
Interest |
179.15 |
170.10 |
90.98 |
56.11 |
45.08 |
Gross Profit |
303.83 |
-1,183.29 |
215.06 |
291.51 |
271.32 |
Depreciation |
198.16 |
194.45 |
170.35 |
154.36 |
143.76 |
Profit Before Tax |
105.67 |
-1,377.74 |
44.71 |
137.15 |
127.56 |
Current Tax |
19.59 |
2.68 |
7.98 |
21.01 |
16.82 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-270.99 |
6.38 |
10.74 |
23.98 |
6.87 |
Reported Net Profit |
357.07 |
-1,386.79 |
25.99 |
92.16 |
103.87 |
Extraordinary Items |
-2.30 |
-1,312.38 |
0.06 |
15.56 |
-1.37 |
Adjusted Net Profit |
359.37 |
-74.41 |
25.93 |
76.60 |
105.24 |
Adjustment below Net Profit |
-0.98 |
0.18 |
-1.96 |
1.82 |
-3.68 |
Profit/Loss Balance carried down |
-959.29 |
427.32 |
403.30 |
309.32 |
295.73 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
86.60 |
P & L Balance carried down |
-603.20 |
-959.29 |
427.32 |
403.30 |
309.32 |
Dividend |
- |
- |
- |
- |
42.23 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
300.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
3.00 |
Earnings Per Share-Unit Curr |
23.37 |
-90.76 |
1.70 |
6.03 |
7.70 |
Earnings Per Share(Adj)-Unit Curr |
23.37 |
-90.76 |
1.70 |
6.03 |
7.70 |
Book Value |
59.59 |
36.28 |
127.04 |
125.46 |
84.37 |
Book Value(Adj)-Unit Curr |
59.59 |
36.28 |
127.04 |
125.46 |
84.37 |