INCOME : |
|
|
|
|
|
Sales Turnover |
4,570.13 |
4,304.92 |
3,665.89 |
2,670.73 |
2,841.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,570.13 |
4,304.92 |
3,665.89 |
2,670.73 |
2,841.58 |
Other Income |
94.01 |
51.87 |
34.62 |
36.31 |
103.92 |
Stock Adjustments |
14.33 |
29.52 |
173.22 |
-10.06 |
15.50 |
Total Income |
4,678.47 |
4,386.31 |
3,873.73 |
2,696.98 |
2,961.00 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,792.62 |
2,595.34 |
2,418.41 |
1,551.18 |
1,806.02 |
Power and Fuel Cost |
57.06 |
56.17 |
50.64 |
43.21 |
47.78 |
Other Manufacturing Expenses |
218.00 |
198.25 |
167.30 |
121.11 |
111.81 |
Selling and Administration Expenses |
311.69 |
295.45 |
252.49 |
206.36 |
231.78 |
Miscellaneous Expenses |
144.13 |
140.19 |
109.06 |
72.44 |
70.58 |
Employee Benefit Expenses |
343.37 |
299.63 |
285.69 |
246.31 |
239.66 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
811.60 |
801.28 |
590.14 |
456.37 |
453.37 |
Interest |
1.21 |
1.51 |
2.08 |
2.13 |
9.48 |
Gross Profit |
810.39 |
799.77 |
588.06 |
454.24 |
443.89 |
Depreciation |
74.60 |
66.84 |
57.10 |
57.95 |
57.12 |
Profit Before Tax |
735.79 |
732.93 |
530.96 |
396.29 |
386.77 |
Current Tax |
190.04 |
207.57 |
137.70 |
102.74 |
88.77 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-6.02 |
0.57 |
-1.87 |
-4.18 |
9.01 |
Reported Net Profit |
551.77 |
524.79 |
395.13 |
297.73 |
288.99 |
Extraordinary Items |
0.60 |
0.39 |
0.17 |
0.87 |
26.12 |
Adjusted Net Profit |
551.17 |
524.40 |
394.96 |
296.86 |
262.87 |
Adjustment below Net Profit |
-12.68 |
2.50 |
-1.35 |
3.52 |
-21.35 |
Profit/Loss Balance carried down |
2,004.88 |
1,549.28 |
1,227.19 |
1,568.63 |
1,360.32 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
197.75 |
71.69 |
71.69 |
642.69 |
59.33 |
P & L Balance carried down |
2,346.22 |
2,004.88 |
1,549.28 |
1,227.19 |
1,568.63 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,300.00 |
400.00 |
145.00 |
145.00 |
1,300.00 |
Dividend Per Share(Rs) |
130.00 |
40.00 |
14.50 |
14.50 |
130.00 |
Earnings Per Share-Unit Curr |
111.60 |
106.15 |
79.92 |
60.22 |
58.45 |
Earnings Per Share(Adj)-Unit Curr |
111.60 |
106.15 |
79.92 |
60.22 |
58.45 |
Book Value |
542.65 |
473.60 |
381.45 |
316.30 |
385.37 |
Book Value(Adj)-Unit Curr |
542.65 |
473.60 |
381.45 |
316.30 |
385.37 |