INCOME : |
|
|
|
|
|
Sales Turnover |
4,806.77 |
4,370.03 |
3,138.78 |
2,298.13 |
2,585.68 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,806.77 |
4,370.03 |
3,138.78 |
2,298.13 |
2,585.68 |
Other Income |
46.49 |
31.20 |
37.55 |
43.41 |
59.30 |
Stock Adjustments |
104.39 |
135.05 |
220.75 |
-111.54 |
53.87 |
Total Income |
4,957.65 |
4,536.28 |
3,397.08 |
2,230.00 |
2,698.85 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,298.57 |
3,025.69 |
2,324.63 |
1,359.84 |
1,750.18 |
Power and Fuel Cost |
65.14 |
76.91 |
57.70 |
42.78 |
39.88 |
Other Manufacturing Expenses |
361.63 |
369.74 |
262.56 |
194.82 |
224.28 |
Selling and Administration Expenses |
48.59 |
42.69 |
34.99 |
23.49 |
30.96 |
Miscellaneous Expenses |
38.86 |
33.54 |
27.02 |
25.10 |
22.97 |
Employee Benefit Expenses |
224.32 |
194.41 |
157.92 |
140.83 |
144.81 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
920.52 |
793.30 |
532.26 |
443.13 |
485.77 |
Interest |
27.18 |
22.98 |
21.36 |
22.90 |
20.96 |
Gross Profit |
893.34 |
770.32 |
510.90 |
420.23 |
464.81 |
Depreciation |
83.59 |
76.48 |
80.21 |
56.85 |
58.51 |
Profit Before Tax |
809.75 |
693.84 |
430.69 |
363.38 |
406.30 |
Current Tax |
196.85 |
172.64 |
106.64 |
79.13 |
104.57 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.29 |
7.16 |
1.66 |
8.34 |
-5.76 |
Reported Net Profit |
608.61 |
514.03 |
322.39 |
275.90 |
307.50 |
Extraordinary Items |
0.61 |
-0.03 |
0.24 |
0.12 |
0.01 |
Adjusted Net Profit |
608.00 |
514.06 |
322.15 |
275.78 |
307.49 |
Adjustment below Net Profit |
-2.19 |
1.39 |
0.42 |
1.49 |
-21.85 |
Profit/Loss Balance carried down |
1,931.72 |
1,481.72 |
1,224.33 |
946.94 |
759.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
84.11 |
65.42 |
65.42 |
- |
98.13 |
P & L Balance carried down |
2,454.03 |
1,931.72 |
1,481.72 |
1,224.33 |
946.94 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
700.00 |
600.00 |
700.00 |
700.00 |
600.00 |
Dividend Per Share(Rs) |
14.00 |
12.00 |
14.00 |
14.00 |
12.00 |
Earnings Per Share-Unit Curr |
86.83 |
73.34 |
68.99 |
59.04 |
65.81 |
Earnings Per Share(Adj)-Unit Curr |
86.83 |
73.34 |
45.99 |
39.36 |
43.87 |
Book Value |
459.57 |
385.03 |
480.85 |
425.11 |
365.55 |
Book Value(Adj)-Unit Curr |
459.57 |
385.03 |
320.57 |
283.41 |
243.70 |