INCOME : |
|
|
|
|
|
Sales Turnover |
2,403.28 |
1,576.78 |
1,304.69 |
1,111.37 |
876.91 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,403.28 |
1,576.78 |
1,304.69 |
1,111.37 |
876.91 |
Other Income |
1.06 |
0.23 |
6.04 |
14.36 |
-17.87 |
Stock Adjustments |
22.18 |
26.61 |
-24.52 |
-37.25 |
64.29 |
Total Income |
2,426.52 |
1,603.62 |
1,286.21 |
1,088.48 |
923.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,724.61 |
1,094.16 |
843.58 |
650.04 |
644.41 |
Power and Fuel Cost |
62.06 |
51.67 |
40.66 |
35.28 |
37.26 |
Other Manufacturing Expenses |
70.11 |
59.72 |
94.03 |
89.62 |
36.26 |
Selling and Administration Expenses |
200.39 |
167.41 |
102.74 |
118.60 |
18.92 |
Miscellaneous Expenses |
6.62 |
6.81 |
42.30 |
37.62 |
5.74 |
Employee Benefit Expenses |
102.41 |
74.33 |
65.18 |
63.78 |
60.66 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
260.31 |
149.52 |
97.71 |
93.53 |
120.07 |
Interest |
91.10 |
74.51 |
42.33 |
46.82 |
80.10 |
Gross Profit |
169.21 |
75.01 |
55.38 |
46.71 |
39.97 |
Depreciation |
34.01 |
30.77 |
29.95 |
30.98 |
29.57 |
Profit Before Tax |
135.20 |
44.24 |
25.43 |
15.73 |
10.40 |
Current Tax |
35.08 |
11.85 |
7.84 |
5.56 |
2.61 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.60 |
-8.29 |
1.83 |
0.98 |
-0.06 |
Reported Net Profit |
100.73 |
40.69 |
15.77 |
9.19 |
7.85 |
Extraordinary Items |
-0.67 |
-0.73 |
-0.18 |
0.02 |
-0.03 |
Adjusted Net Profit |
101.40 |
41.42 |
15.95 |
9.17 |
7.88 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
317.51 |
276.82 |
261.05 |
251.86 |
250.68 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
6.67 |
P & L Balance carried down |
418.23 |
317.51 |
276.82 |
261.05 |
251.86 |
Dividend |
- |
- |
- |
- |
5.53 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
182.06 |
73.54 |
28.50 |
16.61 |
14.19 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
990.00 |
807.62 |
734.25 |
704.64 |
687.98 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |