INCOME : |
|
|
|
|
|
Sales Turnover |
5,229.66 |
4,075.56 |
3,534.64 |
2,660.38 |
2,420.34 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,229.66 |
4,075.56 |
3,534.64 |
2,660.38 |
2,420.34 |
Other Income |
42.76 |
31.70 |
12.92 |
14.55 |
8.70 |
Stock Adjustments |
456.58 |
391.13 |
417.37 |
-153.66 |
252.34 |
Total Income |
5,729.00 |
4,498.39 |
3,964.93 |
2,521.27 |
2,681.38 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,882.56 |
3,812.89 |
3,397.91 |
2,131.74 |
2,248.46 |
Power and Fuel Cost |
9.19 |
6.98 |
5.44 |
4.30 |
4.59 |
Other Manufacturing Expenses |
109.88 |
85.00 |
89.21 |
61.58 |
8.78 |
Selling and Administration Expenses |
173.78 |
125.70 |
82.13 |
51.52 |
64.06 |
Miscellaneous Expenses |
8.10 |
14.58 |
15.57 |
23.69 |
76.40 |
Employee Benefit Expenses |
108.39 |
91.52 |
74.30 |
52.18 |
47.02 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
437.10 |
361.74 |
300.38 |
196.26 |
232.05 |
Interest |
120.78 |
98.20 |
80.31 |
73.00 |
62.87 |
Gross Profit |
316.32 |
263.54 |
220.07 |
123.26 |
169.18 |
Depreciation |
59.01 |
44.95 |
42.08 |
39.57 |
37.16 |
Profit Before Tax |
257.31 |
218.59 |
177.99 |
83.69 |
132.02 |
Current Tax |
72.80 |
61.34 |
49.55 |
28.78 |
36.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.24 |
-3.66 |
-1.71 |
-6.60 |
4.13 |
Reported Net Profit |
188.75 |
160.91 |
130.15 |
61.51 |
90.93 |
Extraordinary Items |
0.02 |
- |
- |
-0.02 |
- |
Adjusted Net Profit |
188.73 |
160.91 |
130.15 |
61.53 |
90.93 |
Adjustment below Net Profit |
-1.87 |
-0.53 |
0.40 |
-0.28 |
1.64 |
Profit/Loss Balance carried down |
760.10 |
613.55 |
489.65 |
438.39 |
355.84 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.77 |
13.83 |
6.65 |
9.97 |
10.02 |
P & L Balance carried down |
939.22 |
760.10 |
613.55 |
489.65 |
438.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
15.00 |
10.00 |
15.00 |
- |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.00 |
1.50 |
- |
Earnings Per Share-Unit Curr |
24.29 |
28.81 |
24.47 |
11.57 |
17.10 |
Earnings Per Share(Adj)-Unit Curr |
12.15 |
- |
- |
- |
- |
Book Value |
177.21 |
167.55 |
134.20 |
110.81 |
101.25 |
Book Value(Adj)-Unit Curr |
88.61 |
- |
- |
- |
- |