INCOME : |
|
|
|
|
|
Sales Turnover |
948.32 |
942.50 |
735.09 |
536.01 |
758.31 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
948.32 |
942.50 |
735.09 |
536.01 |
758.31 |
Other Income |
15.66 |
19.82 |
9.37 |
1.12 |
23.81 |
Stock Adjustments |
-20.77 |
-21.25 |
54.13 |
10.44 |
-17.66 |
Total Income |
943.21 |
941.07 |
798.59 |
547.57 |
764.46 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
323.76 |
358.55 |
304.35 |
179.00 |
293.07 |
Power and Fuel Cost |
40.62 |
34.21 |
34.07 |
27.60 |
31.09 |
Other Manufacturing Expenses |
119.32 |
119.39 |
93.23 |
78.61 |
106.00 |
Selling and Administration Expenses |
15.58 |
15.46 |
17.11 |
14.84 |
22.14 |
Miscellaneous Expenses |
17.97 |
18.17 |
8.06 |
8.12 |
22.17 |
Employee Benefit Expenses |
242.09 |
223.66 |
186.23 |
142.02 |
195.02 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
183.87 |
171.65 |
155.55 |
97.38 |
94.97 |
Interest |
13.11 |
15.62 |
10.60 |
13.07 |
22.42 |
Gross Profit |
170.76 |
156.03 |
144.95 |
84.31 |
72.55 |
Depreciation |
35.06 |
33.75 |
32.41 |
30.41 |
31.63 |
Profit Before Tax |
135.70 |
122.28 |
112.54 |
53.90 |
40.92 |
Current Tax |
30.30 |
29.98 |
26.95 |
16.53 |
9.54 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.63 |
0.49 |
2.40 |
-1.32 |
-12.66 |
Reported Net Profit |
103.76 |
91.81 |
83.20 |
38.68 |
44.03 |
Extraordinary Items |
7.71 |
0.13 |
-0.09 |
-0.16 |
-7.97 |
Adjusted Net Profit |
96.05 |
91.68 |
83.29 |
38.84 |
52.00 |
Adjustment below Net Profit |
0.01 |
-5.17 |
- |
- |
- |
Profit/Loss Balance carried down |
425.88 |
339.83 |
262.41 |
223.73 |
179.70 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.53 |
0.60 |
5.78 |
- |
- |
P & L Balance carried down |
522.11 |
425.88 |
339.83 |
262.41 |
223.73 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
30.00 |
- |
22.50 |
- |
Dividend Per Share(Rs) |
- |
3.00 |
- |
2.25 |
- |
Earnings Per Share-Unit Curr |
41.35 |
36.59 |
32.38 |
15.06 |
17.14 |
Earnings Per Share(Adj)-Unit Curr |
41.35 |
36.59 |
32.38 |
15.06 |
17.14 |
Book Value |
310.45 |
269.03 |
245.25 |
214.90 |
203.18 |
Book Value(Adj)-Unit Curr |
310.45 |
269.03 |
245.25 |
214.90 |
203.18 |