INCOME : |
|
|
|
|
|
Sales Turnover |
3,795.44 |
3,641.52 |
2,895.58 |
2,144.03 |
2,710.84 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,795.44 |
3,641.52 |
2,895.58 |
2,144.03 |
2,710.84 |
Other Income |
41.26 |
30.65 |
24.27 |
26.70 |
23.22 |
Stock Adjustments |
-34.84 |
-118.42 |
131.23 |
-13.12 |
-220.57 |
Total Income |
3,801.86 |
3,553.75 |
3,051.08 |
2,157.61 |
2,513.49 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,325.41 |
2,254.39 |
1,933.52 |
1,356.82 |
1,626.33 |
Power and Fuel Cost |
701.09 |
663.87 |
577.57 |
253.46 |
293.68 |
Other Manufacturing Expenses |
215.62 |
156.88 |
164.05 |
178.31 |
198.49 |
Selling and Administration Expenses |
16.05 |
15.98 |
15.17 |
15.05 |
18.24 |
Miscellaneous Expenses |
58.69 |
53.38 |
56.53 |
53.29 |
78.60 |
Employee Benefit Expenses |
67.83 |
69.17 |
69.63 |
67.98 |
70.86 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
417.18 |
340.08 |
234.62 |
232.70 |
227.29 |
Interest |
104.93 |
104.38 |
49.40 |
76.83 |
111.48 |
Gross Profit |
312.25 |
235.70 |
185.22 |
155.87 |
115.81 |
Depreciation |
71.58 |
59.68 |
50.56 |
50.31 |
45.37 |
Profit Before Tax |
240.67 |
176.02 |
134.66 |
105.56 |
70.44 |
Current Tax |
43.10 |
30.77 |
23.50 |
19.55 |
14.83 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
42.76 |
10.60 |
23.30 |
18.91 |
-8.95 |
Reported Net Profit |
154.82 |
134.66 |
87.86 |
67.10 |
64.55 |
Extraordinary Items |
-3.72 |
-3.99 |
-3.58 |
-1.86 |
-2.81 |
Adjusted Net Profit |
158.54 |
138.65 |
91.44 |
68.96 |
67.36 |
Adjustment below Net Profit |
-0.54 |
-0.32 |
-0.20 |
0.51 |
-2.28 |
Profit/Loss Balance carried down |
625.97 |
505.86 |
430.05 |
368.37 |
317.95 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.78 |
14.22 |
11.85 |
5.93 |
11.85 |
P & L Balance carried down |
762.47 |
625.97 |
505.86 |
430.05 |
368.37 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
12.00 |
12.00 |
10.00 |
5.00 |
Dividend Per Share(Rs) |
1.50 |
1.20 |
1.20 |
1.00 |
0.50 |
Earnings Per Share-Unit Curr |
13.06 |
11.36 |
7.41 |
5.66 |
5.45 |
Earnings Per Share(Adj)-Unit Curr |
13.06 |
11.36 |
7.41 |
5.66 |
5.45 |
Book Value |
79.27 |
67.75 |
57.62 |
51.22 |
46.02 |
Book Value(Adj)-Unit Curr |
79.27 |
67.75 |
57.62 |
51.22 |
46.02 |