INCOME : |
|
|
|
|
|
Sales Turnover |
4,409.62 |
4,037.59 |
3,171.98 |
2,116.72 |
1,924.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,409.62 |
4,037.59 |
3,171.98 |
2,116.72 |
1,924.28 |
Other Income |
61.74 |
38.45 |
45.43 |
59.86 |
25.21 |
Stock Adjustments |
12.45 |
-16.21 |
43.80 |
6.38 |
2.01 |
Total Income |
4,483.81 |
4,059.83 |
3,261.21 |
2,182.96 |
1,951.50 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,476.93 |
3,128.86 |
2,490.15 |
1,425.60 |
1,231.93 |
Power and Fuel Cost |
216.74 |
196.49 |
145.95 |
131.80 |
148.98 |
Other Manufacturing Expenses |
162.66 |
143.09 |
33.15 |
87.64 |
78.98 |
Selling and Administration Expenses |
123.41 |
108.24 |
96.74 |
79.13 |
121.47 |
Miscellaneous Expenses |
87.43 |
162.39 |
133.33 |
65.08 |
52.23 |
Employee Benefit Expenses |
156.96 |
131.27 |
112.58 |
103.44 |
105.00 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
259.68 |
189.49 |
249.32 |
290.28 |
212.90 |
Interest |
48.94 |
31.04 |
20.13 |
16.74 |
25.20 |
Gross Profit |
210.74 |
158.45 |
229.19 |
273.54 |
187.70 |
Depreciation |
30.18 |
35.41 |
22.71 |
22.38 |
22.31 |
Profit Before Tax |
180.56 |
123.04 |
206.48 |
251.16 |
165.39 |
Current Tax |
43.00 |
33.16 |
57.78 |
57.49 |
43.21 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.68 |
1.27 |
-2.82 |
7.52 |
-9.95 |
Reported Net Profit |
133.89 |
88.60 |
151.53 |
186.14 |
132.14 |
Extraordinary Items |
22.02 |
-61.48 |
5.56 |
2.25 |
1.91 |
Adjusted Net Profit |
111.87 |
150.08 |
145.97 |
183.89 |
130.23 |
Adjustment below Net Profit |
-1.73 |
-0.57 |
0.22 |
-20.19 |
2.34 |
Profit/Loss Balance carried down |
664.20 |
586.22 |
619.40 |
559.10 |
424.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.95 |
10.05 |
184.94 |
105.64 |
- |
P & L Balance carried down |
791.41 |
664.20 |
586.22 |
619.40 |
559.10 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
23.28 |
15.41 |
26.35 |
31.02 |
21.31 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
151.08 |
128.10 |
112.79 |
113.62 |
103.36 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |