INCOME : |
|
|
|
|
|
Sales Turnover |
2,720.13 |
2,539.93 |
2,165.94 |
1,799.86 |
2,097.03 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,720.13 |
2,539.93 |
2,165.94 |
1,799.86 |
2,097.03 |
Other Income |
35.86 |
33.02 |
35.72 |
18.97 |
25.41 |
Stock Adjustments |
43.30 |
7.22 |
21.79 |
-34.56 |
43.09 |
Total Income |
2,799.29 |
2,580.17 |
2,223.45 |
1,784.27 |
2,165.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,522.44 |
1,481.26 |
1,338.73 |
1,035.67 |
1,204.88 |
Power and Fuel Cost |
43.47 |
39.04 |
33.61 |
25.62 |
30.24 |
Other Manufacturing Expenses |
273.75 |
242.55 |
203.36 |
126.99 |
189.87 |
Selling and Administration Expenses |
170.23 |
166.92 |
141.81 |
120.45 |
205.88 |
Miscellaneous Expenses |
68.90 |
99.52 |
87.49 |
62.76 |
86.25 |
Employee Benefit Expenses |
343.13 |
287.34 |
250.85 |
225.47 |
258.17 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
377.38 |
263.55 |
167.61 |
187.30 |
190.25 |
Interest |
5.81 |
13.83 |
15.79 |
24.13 |
30.21 |
Gross Profit |
371.57 |
249.72 |
151.82 |
163.17 |
160.04 |
Depreciation |
49.07 |
42.44 |
40.68 |
38.27 |
40.04 |
Profit Before Tax |
322.50 |
207.28 |
111.14 |
124.90 |
120.00 |
Current Tax |
79.08 |
66.09 |
36.47 |
35.96 |
35.53 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.02 |
-11.40 |
-3.50 |
-4.29 |
5.30 |
Reported Net Profit |
243.41 |
152.59 |
78.17 |
93.23 |
79.17 |
Extraordinary Items |
4.46 |
-7.40 |
-15.44 |
-1.66 |
-3.87 |
Adjusted Net Profit |
238.95 |
159.99 |
93.61 |
94.89 |
83.04 |
Adjustment below Net Profit |
-7.15 |
-2.47 |
2.82 |
2.29 |
-0.69 |
Profit/Loss Balance carried down |
615.19 |
488.89 |
431.72 |
340.17 |
303.77 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
35.73 |
23.82 |
23.82 |
3.97 |
42.08 |
P & L Balance carried down |
815.72 |
615.19 |
488.89 |
431.72 |
340.17 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
225.00 |
150.00 |
150.00 |
125.00 |
Dividend Per Share(Rs) |
6.00 |
4.50 |
3.00 |
3.00 |
2.50 |
Earnings Per Share-Unit Curr |
30.65 |
19.22 |
9.84 |
11.74 |
9.97 |
Earnings Per Share(Adj)-Unit Curr |
30.65 |
19.22 |
9.84 |
11.74 |
9.97 |
Book Value |
182.89 |
157.63 |
141.72 |
134.52 |
122.99 |
Book Value(Adj)-Unit Curr |
182.89 |
157.63 |
141.72 |
134.52 |
122.99 |