INCOME : |
|
|
|
|
|
Sales Turnover |
6,332.67 |
6,210.25 |
5,993.40 |
5,899.89 |
7,266.48 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,332.67 |
6,210.25 |
5,993.40 |
5,899.89 |
7,266.48 |
Other Income |
152.10 |
122.03 |
61.62 |
89.60 |
128.71 |
Stock Adjustments |
-123.88 |
137.30 |
-144.72 |
101.95 |
236.53 |
Total Income |
6,360.89 |
6,469.58 |
5,910.30 |
6,091.44 |
7,631.72 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,190.30 |
4,469.32 |
3,890.26 |
3,845.90 |
3,886.43 |
Power and Fuel Cost |
39.04 |
38.15 |
31.08 |
34.77 |
42.14 |
Other Manufacturing Expenses |
84.05 |
90.56 |
77.34 |
46.18 |
53.80 |
Selling and Administration Expenses |
829.23 |
776.44 |
789.10 |
843.46 |
2,155.62 |
Miscellaneous Expenses |
95.27 |
68.63 |
69.48 |
82.66 |
102.04 |
Employee Benefit Expenses |
677.66 |
605.98 |
598.45 |
629.89 |
589.63 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
445.34 |
420.50 |
454.59 |
608.58 |
802.06 |
Interest |
27.76 |
12.50 |
14.72 |
15.34 |
19.85 |
Gross Profit |
417.58 |
408.00 |
439.87 |
593.24 |
782.21 |
Depreciation |
186.37 |
161.35 |
136.28 |
142.10 |
129.32 |
Profit Before Tax |
231.21 |
246.65 |
303.59 |
451.14 |
652.89 |
Current Tax |
71.95 |
68.76 |
81.22 |
122.43 |
178.89 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-8.11 |
-6.97 |
-0.48 |
-4.56 |
-2.29 |
Reported Net Profit |
167.37 |
184.86 |
222.85 |
333.27 |
476.29 |
Extraordinary Items |
-12.74 |
-0.19 |
-1.54 |
-1.40 |
0.95 |
Adjusted Net Profit |
180.11 |
185.05 |
224.39 |
334.67 |
475.34 |
Adjustment below Net Profit |
-0.07 |
-0.83 |
-8.16 |
1.15 |
-15.41 |
Profit/Loss Balance carried down |
2,742.69 |
2,622.09 |
2,470.84 |
2,199.86 |
1,802.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
63.44 |
63.44 |
63.44 |
63.44 |
63.44 |
P & L Balance carried down |
2,846.55 |
2,742.68 |
2,622.09 |
2,470.84 |
2,199.86 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
50.00 |
50.00 |
50.00 |
50.00 |
Dividend Per Share(Rs) |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
Earnings Per Share-Unit Curr |
13.19 |
14.57 |
17.57 |
26.27 |
37.54 |
Earnings Per Share(Adj)-Unit Curr |
13.19 |
14.57 |
17.57 |
26.27 |
37.54 |
Book Value |
254.17 |
244.87 |
234.82 |
222.52 |
200.75 |
Book Value(Adj)-Unit Curr |
254.17 |
244.87 |
234.82 |
222.52 |
200.75 |