INCOME : |
|
|
|
|
|
Sales Turnover |
1,226.39 |
1,309.43 |
1,521.28 |
1,136.91 |
929.18 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,226.39 |
1,309.43 |
1,521.28 |
1,136.91 |
929.18 |
Other Income |
12.91 |
6.03 |
10.98 |
34.40 |
13.25 |
Stock Adjustments |
-85.99 |
3.19 |
68.39 |
14.99 |
-31.69 |
Total Income |
1,153.31 |
1,318.65 |
1,600.65 |
1,186.30 |
910.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
758.06 |
1,008.55 |
1,205.47 |
831.89 |
663.13 |
Power and Fuel Cost |
29.42 |
35.01 |
46.08 |
34.31 |
24.51 |
Other Manufacturing Expenses |
18.45 |
19.05 |
9.53 |
8.37 |
7.32 |
Selling and Administration Expenses |
66.59 |
62.94 |
48.83 |
45.20 |
49.89 |
Miscellaneous Expenses |
87.43 |
64.56 |
80.25 |
73.71 |
45.82 |
Employee Benefit Expenses |
79.18 |
62.51 |
66.96 |
64.30 |
53.62 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
114.18 |
66.02 |
143.55 |
128.53 |
66.46 |
Interest |
33.96 |
36.69 |
23.39 |
17.84 |
23.37 |
Gross Profit |
80.22 |
29.33 |
120.16 |
110.69 |
43.09 |
Depreciation |
18.95 |
19.76 |
18.49 |
17.55 |
16.74 |
Profit Before Tax |
61.27 |
9.57 |
101.67 |
93.14 |
26.35 |
Current Tax |
17.33 |
1.81 |
27.25 |
20.93 |
3.13 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.08 |
-0.46 |
-1.61 |
2.64 |
4.06 |
Reported Net Profit |
46.03 |
8.23 |
76.02 |
69.57 |
19.16 |
Extraordinary Items |
0.16 |
0.11 |
- |
- |
- |
Adjusted Net Profit |
45.87 |
8.12 |
76.02 |
69.57 |
19.16 |
Adjustment below Net Profit |
-0.14 |
-0.04 |
-76.02 |
- |
-1.31 |
Profit/Loss Balance carried down |
188.23 |
183.06 |
- |
42.54 |
27.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.55 |
3.02 |
- |
2.40 |
2.46 |
P & L Balance carried down |
233.56 |
188.23 |
- |
109.71 |
42.54 |
Dividend |
- |
- |
- |
- |
1.47 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
11.00 |
10.00 |
5.00 |
Dividend Per Share(Rs) |
- |
- |
11.00 |
10.00 |
5.00 |
Earnings Per Share-Unit Curr |
176.94 |
29.95 |
257.88 |
236.00 |
65.01 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
1,343.39 |
1,298.59 |
1,611.65 |
1,362.84 |
1,134.97 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |