INCOME : |
|
|
|
|
|
Sales Turnover |
220.94 |
126.23 |
43.97 |
227.66 |
74.41 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
220.94 |
126.23 |
43.97 |
227.66 |
74.41 |
Other Income |
116.75 |
67.23 |
106.42 |
74.42 |
95.21 |
Stock Adjustments |
-0.07 |
0.07 |
-0.44 |
0.19 |
0.25 |
Total Income |
337.62 |
193.53 |
149.95 |
302.27 |
169.87 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
201.16 |
114.23 |
31.73 |
212.22 |
60.19 |
Power and Fuel Cost |
0.10 |
0.09 |
0.08 |
0.07 |
0.08 |
Other Manufacturing Expenses |
5.66 |
4.85 |
4.57 |
3.81 |
4.47 |
Selling and Administration Expenses |
5.16 |
4.31 |
2.99 |
3.69 |
3.56 |
Miscellaneous Expenses |
5.32 |
0.75 |
2.73 |
1.11 |
0.31 |
Employee Benefit Expenses |
6.64 |
5.85 |
4.99 |
4.03 |
4.99 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
113.58 |
63.47 |
102.87 |
77.35 |
96.27 |
Interest |
7.23 |
7.58 |
7.36 |
8.42 |
10.63 |
Gross Profit |
106.35 |
55.89 |
95.51 |
68.93 |
85.64 |
Depreciation |
6.60 |
7.57 |
8.36 |
10.57 |
11.53 |
Profit Before Tax |
99.75 |
48.32 |
87.15 |
58.36 |
74.11 |
Current Tax |
17.24 |
13.58 |
18.09 |
8.23 |
24.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-9.72 |
1.47 |
-2.86 |
34.97 |
-19.01 |
Reported Net Profit |
92.23 |
33.27 |
71.93 |
15.16 |
69.11 |
Extraordinary Items |
-0.57 |
- |
-1.14 |
0.18 |
0.65 |
Adjusted Net Profit |
92.80 |
33.27 |
73.07 |
14.98 |
68.46 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.29 |
Profit/Loss Balance carried down |
651.81 |
619.25 |
547.32 |
532.17 |
464.77 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.07 |
0.71 |
- |
- |
1.43 |
P & L Balance carried down |
742.97 |
651.81 |
619.25 |
547.32 |
532.17 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
15.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
3.00 |
1.50 |
1.00 |
- |
- |
Earnings Per Share-Unit Curr |
129.36 |
46.67 |
100.88 |
21.26 |
96.94 |
Earnings Per Share(Adj)-Unit Curr |
129.36 |
46.67 |
100.88 |
21.26 |
96.94 |
Book Value |
2,266.72 |
2,058.60 |
2,035.75 |
1,882.50 |
1,767.76 |
Book Value(Adj)-Unit Curr |
2,266.72 |
2,058.60 |
2,035.75 |
1,882.50 |
1,767.76 |