INCOME : |
|
|
|
|
|
Sales Turnover |
4,597.14 |
4,533.23 |
3,071.59 |
1,689.65 |
1,570.10 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,597.14 |
4,533.23 |
3,071.59 |
1,689.65 |
1,570.10 |
Other Income |
141.80 |
156.03 |
81.01 |
79.20 |
93.63 |
Stock Adjustments |
-29.27 |
57.41 |
50.98 |
4.77 |
-12.90 |
Total Income |
4,709.67 |
4,746.67 |
3,203.58 |
1,773.62 |
1,650.83 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,905.35 |
2,974.45 |
2,014.42 |
1,041.21 |
925.13 |
Power and Fuel Cost |
48.29 |
51.38 |
30.28 |
19.95 |
20.72 |
Other Manufacturing Expenses |
368.36 |
330.42 |
246.12 |
138.81 |
137.20 |
Selling and Administration Expenses |
300.09 |
343.83 |
220.27 |
140.71 |
140.57 |
Miscellaneous Expenses |
120.97 |
121.81 |
79.14 |
55.16 |
79.39 |
Employee Benefit Expenses |
394.99 |
365.94 |
320.50 |
251.95 |
232.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
571.62 |
558.84 |
292.86 |
125.83 |
115.09 |
Interest |
- |
- |
0.09 |
0.08 |
0.42 |
Gross Profit |
571.62 |
558.84 |
292.77 |
125.75 |
114.67 |
Depreciation |
91.74 |
73.43 |
55.82 |
51.56 |
50.26 |
Profit Before Tax |
479.88 |
485.41 |
236.95 |
74.19 |
64.41 |
Current Tax |
109.45 |
110.00 |
58.22 |
16.50 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.95 |
25.20 |
-0.95 |
10.23 |
19.41 |
Reported Net Profit |
371.38 |
350.21 |
179.68 |
47.46 |
45.00 |
Extraordinary Items |
20.42 |
27.37 |
-5.65 |
-6.05 |
5.80 |
Adjusted Net Profit |
350.96 |
322.84 |
185.33 |
53.51 |
39.20 |
Adjustment below Net Profit |
1.40 |
1.99 |
-6.46 |
2.49 |
-5.70 |
Profit/Loss Balance carried down |
1,923.62 |
1,649.15 |
1,504.63 |
1,470.36 |
1,472.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
142.23 |
77.73 |
28.68 |
15.68 |
41.89 |
P & L Balance carried down |
2,154.17 |
1,923.62 |
1,649.16 |
1,504.63 |
1,470.36 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
750.00 |
985.00 |
400.00 |
100.00 |
100.00 |
Dividend Per Share(Rs) |
75.00 |
98.50 |
40.00 |
10.00 |
10.00 |
Earnings Per Share-Unit Curr |
347.73 |
327.91 |
168.19 |
44.43 |
42.12 |
Earnings Per Share(Adj)-Unit Curr |
347.73 |
327.91 |
168.19 |
44.43 |
42.12 |
Book Value |
2,492.78 |
2,153.55 |
1,858.30 |
1,666.44 |
1,550.42 |
Book Value(Adj)-Unit Curr |
2,492.78 |
2,153.55 |
1,858.30 |
1,666.44 |
1,550.42 |