INCOME : |
|
|
|
|
|
Sales Turnover |
1,725.48 |
1,801.59 |
1,566.05 |
1,304.88 |
1,228.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,725.48 |
1,801.59 |
1,566.05 |
1,304.88 |
1,228.25 |
Other Income |
38.48 |
34.95 |
27.37 |
24.60 |
29.73 |
Stock Adjustments |
62.47 |
-14.33 |
-5.62 |
-4.64 |
54.87 |
Total Income |
1,826.43 |
1,822.21 |
1,587.80 |
1,324.84 |
1,312.85 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
290.68 |
278.86 |
269.65 |
219.28 |
197.19 |
Power and Fuel Cost |
561.47 |
633.49 |
431.03 |
296.18 |
336.44 |
Other Manufacturing Expenses |
86.73 |
78.54 |
78.21 |
53.89 |
62.65 |
Selling and Administration Expenses |
494.25 |
507.13 |
424.39 |
348.76 |
339.51 |
Miscellaneous Expenses |
24.23 |
47.74 |
21.16 |
20.28 |
37.17 |
Employee Benefit Expenses |
128.16 |
113.09 |
117.54 |
116.93 |
111.95 |
Less: Preoperative Expenditure |
- |
- |
- |
0.22 |
1.15 |
Total Expenses |
- |
- |
- |
1,055.11 |
1,083.76 |
Operating Profit |
240.90 |
163.35 |
245.82 |
269.73 |
229.10 |
Interest |
67.58 |
66.16 |
64.43 |
68.89 |
63.28 |
Gross Profit |
173.32 |
97.19 |
181.39 |
200.84 |
165.82 |
Depreciation |
74.21 |
69.47 |
62.30 |
62.92 |
48.68 |
Profit Before Tax |
99.11 |
27.72 |
119.09 |
137.92 |
117.14 |
Current Tax |
17.41 |
5.21 |
21.11 |
28.40 |
19.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
21.99 |
5.38 |
20.28 |
16.06 |
21.27 |
Reported Net Profit |
59.72 |
17.12 |
77.71 |
93.47 |
75.90 |
Extraordinary Items |
-0.13 |
-8.12 |
0.37 |
-0.02 |
0.16 |
Adjusted Net Profit |
59.85 |
25.24 |
77.34 |
93.49 |
75.74 |
Adjustment below Net Profit |
-0.27 |
1.06 |
0.67 |
-1.05 |
-1.29 |
Profit/Loss Balance carried down |
643.59 |
629.53 |
555.15 |
465.41 |
411.91 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.12 |
4.12 |
4.00 |
2.67 |
4.15 |
P & L Balance carried down |
698.91 |
643.59 |
629.53 |
555.15 |
482.37 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
15.00 |
15.00 |
10.00 |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.50 |
1.50 |
1.00 |
Earnings Per Share-Unit Curr |
21.72 |
6.23 |
28.26 |
33.99 |
28.43 |
Earnings Per Share(Adj)-Unit Curr |
21.72 |
6.23 |
28.26 |
33.99 |
28.43 |
Book Value |
295.16 |
275.02 |
269.91 |
242.86 |
215.75 |
Book Value(Adj)-Unit Curr |
295.16 |
275.02 |
269.91 |
242.86 |
215.75 |