INCOME : |
|
|
|
|
|
Sales Turnover |
6,411.40 |
6,997.40 |
7,484.41 |
5,674.60 |
3,671.50 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,411.40 |
6,997.40 |
7,484.41 |
5,674.60 |
3,671.50 |
Other Income |
37.29 |
18.47 |
2.62 |
2.39 |
9.20 |
Stock Adjustments |
-8.87 |
-28.30 |
12.80 |
-1.19 |
31.57 |
Total Income |
6,439.82 |
6,987.57 |
7,499.83 |
5,675.80 |
3,712.27 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
5,652.15 |
6,150.95 |
6,795.86 |
5,060.70 |
3,212.11 |
Power and Fuel Cost |
33.87 |
33.93 |
30.61 |
24.06 |
20.39 |
Other Manufacturing Expenses |
127.68 |
151.04 |
153.88 |
130.88 |
109.86 |
Selling and Administration Expenses |
45.33 |
44.87 |
42.33 |
35.58 |
22.44 |
Miscellaneous Expenses |
37.85 |
40.79 |
28.61 |
23.52 |
25.81 |
Employee Benefit Expenses |
188.35 |
183.82 |
162.22 |
125.49 |
108.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
354.59 |
382.17 |
286.32 |
275.57 |
212.92 |
Interest |
43.63 |
39.31 |
35.23 |
30.95 |
38.73 |
Gross Profit |
310.96 |
342.86 |
251.09 |
244.62 |
174.19 |
Depreciation |
63.98 |
57.61 |
50.72 |
38.46 |
31.78 |
Profit Before Tax |
246.98 |
285.25 |
200.37 |
206.16 |
142.41 |
Current Tax |
62.88 |
70.41 |
51.55 |
52.20 |
37.04 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.56 |
3.69 |
-2.14 |
1.99 |
-5.24 |
Reported Net Profit |
185.66 |
211.15 |
150.96 |
151.97 |
110.60 |
Extraordinary Items |
-0.81 |
-1.70 |
0.37 |
0.03 |
-0.22 |
Adjusted Net Profit |
186.47 |
212.85 |
150.59 |
151.94 |
110.82 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
842.87 |
643.61 |
498.51 |
346.54 |
243.33 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.87 |
11.89 |
5.86 |
- |
7.39 |
P & L Balance carried down |
1,010.66 |
842.87 |
643.61 |
498.51 |
346.55 |
Dividend |
- |
- |
- |
- |
4.63 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
250.00 |
150.00 |
100.00 |
50.00 |
40.00 |
Dividend Per Share(Rs) |
5.00 |
3.00 |
2.00 |
1.00 |
4.00 |
Earnings Per Share-Unit Curr |
31.05 |
35.46 |
25.44 |
25.96 |
95.60 |
Earnings Per Share(Adj)-Unit Curr |
31.05 |
35.46 |
25.44 |
25.96 |
19.12 |
Book Value |
233.16 |
195.87 |
155.39 |
119.95 |
444.39 |
Book Value(Adj)-Unit Curr |
233.16 |
195.87 |
155.39 |
119.95 |
88.88 |