INCOME : |
|
|
|
|
|
Sales Turnover |
795.65 |
884.49 |
641.31 |
487.88 |
716.18 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
795.65 |
884.49 |
641.31 |
487.88 |
716.18 |
Other Income |
48.29 |
46.11 |
37.87 |
35.71 |
46.87 |
Stock Adjustments |
-28.83 |
47.14 |
20.76 |
10.07 |
5.69 |
Total Income |
815.11 |
977.74 |
699.94 |
533.66 |
768.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
376.80 |
508.22 |
373.45 |
262.13 |
361.50 |
Power and Fuel Cost |
0.05 |
0.05 |
0.05 |
0.04 |
0.07 |
Other Manufacturing Expenses |
3.53 |
4.42 |
2.21 |
1.62 |
2.28 |
Selling and Administration Expenses |
139.35 |
157.74 |
98.76 |
56.45 |
82.26 |
Miscellaneous Expenses |
22.71 |
11.64 |
9.67 |
10.27 |
20.67 |
Employee Benefit Expenses |
71.52 |
72.95 |
62.71 |
50.57 |
55.34 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
201.15 |
222.72 |
153.09 |
152.58 |
246.62 |
Interest |
0.65 |
1.00 |
1.11 |
0.29 |
0.41 |
Gross Profit |
200.50 |
221.72 |
151.98 |
152.29 |
246.21 |
Depreciation |
5.34 |
5.58 |
5.68 |
5.16 |
5.94 |
Profit Before Tax |
195.16 |
216.14 |
146.30 |
147.13 |
240.27 |
Current Tax |
43.68 |
50.09 |
32.40 |
33.95 |
56.23 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.56 |
1.25 |
3.09 |
0.83 |
-1.87 |
Reported Net Profit |
153.04 |
164.80 |
110.81 |
112.35 |
185.91 |
Extraordinary Items |
-5.66 |
0.30 |
0.02 |
-0.06 |
-0.87 |
Adjusted Net Profit |
158.70 |
164.50 |
110.79 |
112.41 |
186.78 |
Adjustment below Net Profit |
-248.40 |
-0.33 |
-0.11 |
0.38 |
-35.48 |
Profit/Loss Balance carried down |
853.28 |
758.77 |
697.04 |
591.31 |
612.27 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
41.57 |
69.96 |
48.97 |
7.00 |
171.39 |
P & L Balance carried down |
716.35 |
853.28 |
758.77 |
697.04 |
591.31 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
650.00 |
250.00 |
450.00 |
250.00 |
1,150.00 |
Dividend Per Share(Rs) |
13.00 |
5.00 |
9.00 |
5.00 |
23.00 |
Earnings Per Share-Unit Curr |
22.20 |
23.56 |
15.84 |
16.06 |
26.58 |
Earnings Per Share(Adj)-Unit Curr |
22.20 |
23.56 |
15.84 |
16.06 |
26.58 |
Book Value |
112.31 |
130.38 |
118.15 |
108.73 |
92.76 |
Book Value(Adj)-Unit Curr |
112.31 |
130.38 |
118.15 |
108.73 |
92.76 |