INCOME : |
|
|
|
|
|
Sales Turnover |
1,959.49 |
1,899.35 |
1,706.03 |
1,187.99 |
1,198.93 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,959.49 |
1,899.35 |
1,706.03 |
1,187.99 |
1,198.93 |
Other Income |
46.81 |
56.40 |
46.36 |
42.54 |
23.26 |
Stock Adjustments |
-2.36 |
2.52 |
29.51 |
-24.67 |
12.05 |
Total Income |
2,003.94 |
1,958.27 |
1,781.90 |
1,205.86 |
1,234.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,118.43 |
1,187.49 |
996.77 |
587.20 |
636.52 |
Power and Fuel Cost |
63.17 |
83.15 |
88.81 |
67.77 |
75.40 |
Other Manufacturing Expenses |
237.90 |
203.24 |
178.45 |
135.35 |
156.81 |
Selling and Administration Expenses |
69.77 |
68.77 |
59.72 |
44.30 |
42.23 |
Miscellaneous Expenses |
18.33 |
48.59 |
13.65 |
7.94 |
46.98 |
Employee Benefit Expenses |
78.36 |
64.98 |
59.56 |
57.34 |
57.73 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
417.98 |
302.06 |
384.92 |
305.96 |
218.57 |
Interest |
24.55 |
28.10 |
13.21 |
6.77 |
8.05 |
Gross Profit |
393.43 |
273.96 |
371.71 |
299.19 |
210.52 |
Depreciation |
60.75 |
48.90 |
45.88 |
44.15 |
42.62 |
Profit Before Tax |
332.68 |
225.06 |
325.83 |
255.04 |
167.90 |
Current Tax |
80.70 |
63.28 |
88.60 |
68.45 |
47.29 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.52 |
-5.24 |
-5.68 |
-3.72 |
-16.50 |
Reported Net Profit |
247.46 |
167.03 |
242.92 |
190.30 |
137.12 |
Extraordinary Items |
0.78 |
0.46 |
0.23 |
2.29 |
- |
Adjusted Net Profit |
246.68 |
166.57 |
242.69 |
188.01 |
137.12 |
Adjustment below Net Profit |
-0.87 |
0.17 |
0.01 |
0.62 |
-5.01 |
Profit/Loss Balance carried down |
1,417.73 |
1,294.18 |
1,084.00 |
893.08 |
809.12 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
44.48 |
43.65 |
32.74 |
- |
48.14 |
P & L Balance carried down |
1,619.83 |
1,417.73 |
1,294.18 |
1,084.00 |
893.08 |
Dividend |
- |
- |
- |
- |
21.83 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
200.00 |
200.00 |
150.00 |
100.00 |
Dividend Per Share(Rs) |
10.00 |
10.00 |
10.00 |
7.50 |
5.00 |
Earnings Per Share-Unit Curr |
56.59 |
38.20 |
55.55 |
43.52 |
31.36 |
Earnings Per Share(Adj)-Unit Curr |
56.59 |
38.20 |
55.55 |
43.52 |
31.36 |
Book Value |
386.81 |
340.62 |
312.72 |
263.95 |
220.44 |
Book Value(Adj)-Unit Curr |
386.81 |
340.62 |
312.72 |
263.95 |
220.44 |