INCOME : |
|
|
|
|
|
Sales Turnover |
5,307.33 |
5,308.06 |
5,032.30 |
3,185.17 |
2,724.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,307.33 |
5,308.06 |
5,032.30 |
3,185.17 |
2,724.25 |
Other Income |
68.14 |
58.94 |
30.50 |
21.28 |
11.93 |
Stock Adjustments |
6.15 |
105.86 |
-8.14 |
-6.72 |
-13.13 |
Total Income |
5,381.62 |
5,472.86 |
5,054.66 |
3,199.73 |
2,723.05 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,449.22 |
4,404.84 |
3,836.28 |
2,288.14 |
2,343.88 |
Power and Fuel Cost |
72.52 |
64.90 |
53.58 |
41.72 |
46.55 |
Other Manufacturing Expenses |
32.93 |
28.22 |
24.94 |
21.37 |
22.12 |
Selling and Administration Expenses |
199.75 |
161.34 |
135.97 |
92.55 |
81.03 |
Miscellaneous Expenses |
25.92 |
39.11 |
18.52 |
19.00 |
27.35 |
Employee Benefit Expenses |
63.49 |
54.72 |
48.31 |
45.68 |
41.69 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
537.79 |
719.74 |
937.05 |
691.28 |
160.42 |
Interest |
10.09 |
6.25 |
7.38 |
8.35 |
6.49 |
Gross Profit |
527.70 |
713.49 |
929.67 |
682.93 |
153.93 |
Depreciation |
59.49 |
46.60 |
41.85 |
39.14 |
36.03 |
Profit Before Tax |
468.21 |
666.89 |
887.82 |
643.79 |
117.90 |
Current Tax |
119.12 |
167.61 |
225.56 |
167.76 |
29.95 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.61 |
1.14 |
-1.00 |
-1.47 |
-14.71 |
Reported Net Profit |
346.49 |
498.14 |
663.26 |
477.49 |
102.65 |
Extraordinary Items |
22.05 |
25.58 |
15.08 |
0.71 |
0.62 |
Adjusted Net Profit |
324.44 |
472.56 |
648.18 |
476.78 |
102.03 |
Adjustment below Net Profit |
-2.00 |
-0.44 |
- |
- |
- |
Profit/Loss Balance carried down |
339.84 |
261.38 |
206.89 |
67.01 |
64.16 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
344.24 |
419.24 |
605.13 |
337.61 |
99.81 |
P & L Balance carried down |
340.09 |
339.84 |
265.02 |
206.89 |
67.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
450.00 |
550.00 |
450.00 |
150.00 |
55.00 |
Dividend Per Share(Rs) |
9.00 |
11.00 |
18.00 |
15.00 |
5.50 |
Earnings Per Share-Unit Curr |
18.43 |
26.49 |
70.54 |
50.79 |
10.64 |
Earnings Per Share(Adj)-Unit Curr |
18.43 |
26.49 |
35.27 |
25.40 |
5.32 |
Book Value |
107.38 |
98.06 |
161.20 |
113.26 |
69.82 |
Book Value(Adj)-Unit Curr |
107.38 |
98.06 |
80.60 |
56.63 |
34.91 |