INCOME : |
|
|
|
|
|
Sales Turnover |
983.88 |
821.48 |
718.81 |
499.41 |
478.94 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
983.88 |
821.48 |
718.81 |
499.41 |
478.94 |
Other Income |
23.56 |
22.72 |
17.56 |
12.69 |
17.31 |
Stock Adjustments |
26.47 |
-21.68 |
18.31 |
14.28 |
24.75 |
Total Income |
1,033.91 |
822.52 |
754.68 |
526.38 |
521.00 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
684.51 |
544.66 |
535.21 |
358.56 |
363.58 |
Power and Fuel Cost |
10.54 |
8.49 |
8.29 |
7.12 |
7.19 |
Other Manufacturing Expenses |
15.19 |
12.09 |
8.39 |
6.73 |
5.43 |
Selling and Administration Expenses |
38.99 |
34.44 |
30.82 |
29.53 |
29.47 |
Miscellaneous Expenses |
1.57 |
2.10 |
0.32 |
1.49 |
0.23 |
Employee Benefit Expenses |
92.61 |
77.43 |
70.02 |
69.63 |
65.27 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
190.48 |
143.32 |
101.62 |
53.31 |
49.85 |
Interest |
3.65 |
4.26 |
6.59 |
8.83 |
9.27 |
Gross Profit |
186.83 |
139.06 |
95.03 |
44.48 |
40.58 |
Depreciation |
20.31 |
19.64 |
21.24 |
20.97 |
22.00 |
Profit Before Tax |
166.52 |
119.42 |
73.79 |
23.51 |
18.58 |
Current Tax |
45.08 |
35.78 |
17.88 |
6.26 |
7.28 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.74 |
-4.82 |
1.65 |
-0.23 |
-5.14 |
Reported Net Profit |
124.18 |
88.46 |
54.26 |
17.48 |
16.44 |
Extraordinary Items |
0.04 |
-0.31 |
- |
0.08 |
1.51 |
Adjusted Net Profit |
124.14 |
88.77 |
54.26 |
17.40 |
14.93 |
Adjustment below Net Profit |
-1.07 |
0.05 |
-0.67 |
0.96 |
-0.89 |
Profit/Loss Balance carried down |
337.31 |
267.53 |
221.70 |
205.58 |
203.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
15.62 |
18.73 |
7.76 |
2.32 |
13.05 |
P & L Balance carried down |
444.80 |
337.31 |
267.53 |
221.70 |
205.58 |
Dividend |
7.81 |
7.80 |
- |
- |
5.59 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
55.00 |
50.00 |
35.00 |
25.00 |
22.50 |
Dividend Per Share(Rs) |
1.10 |
1.00 |
3.50 |
2.50 |
2.25 |
Earnings Per Share-Unit Curr |
7.95 |
5.67 |
17.45 |
5.65 |
5.31 |
Earnings Per Share(Adj)-Unit Curr |
7.95 |
5.67 |
3.49 |
1.13 |
1.06 |
Book Value |
44.89 |
38.08 |
168.89 |
155.13 |
149.58 |
Book Value(Adj)-Unit Curr |
44.89 |
38.08 |
33.78 |
31.03 |
29.92 |