INCOME : |
|
|
|
|
|
Sales Turnover |
4,541.26 |
3,984.87 |
3,317.85 |
3,004.08 |
2,995.88 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,541.26 |
3,984.87 |
3,317.85 |
3,004.08 |
2,995.88 |
Other Income |
84.03 |
69.24 |
63.42 |
26.29 |
44.92 |
Stock Adjustments |
2.98 |
0.34 |
-3.49 |
1.32 |
0.67 |
Total Income |
4,628.27 |
4,054.45 |
3,377.78 |
3,031.69 |
3,041.47 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
69.93 |
43.35 |
39.49 |
38.52 |
39.41 |
Power and Fuel Cost |
- |
- |
- |
- |
- |
Other Manufacturing Expenses |
61.91 |
60.14 |
21.81 |
9.05 |
7.87 |
Selling and Administration Expenses |
154.06 |
137.07 |
107.95 |
100.86 |
127.02 |
Miscellaneous Expenses |
19.74 |
27.47 |
18.57 |
23.98 |
19.98 |
Employee Benefit Expenses |
3,971.58 |
3,530.20 |
2,980.48 |
2,661.99 |
2,611.09 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
351.05 |
256.22 |
209.49 |
197.29 |
236.09 |
Interest |
87.74 |
67.05 |
56.08 |
70.21 |
75.64 |
Gross Profit |
263.31 |
189.17 |
153.41 |
127.08 |
160.45 |
Depreciation |
73.69 |
54.26 |
37.86 |
41.48 |
53.48 |
Profit Before Tax |
189.62 |
134.91 |
115.55 |
85.60 |
106.97 |
Current Tax |
1.67 |
11.41 |
3.21 |
0.08 |
6.22 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.86 |
-66.63 |
-21.56 |
28.43 |
14.42 |
Reported Net Profit |
187.09 |
190.13 |
133.90 |
57.09 |
86.33 |
Extraordinary Items |
0.17 |
-0.10 |
0.20 |
0.51 |
0.48 |
Adjusted Net Profit |
186.92 |
190.23 |
133.70 |
56.58 |
85.85 |
Adjustment below Net Profit |
-20.52 |
-11.89 |
-29.12 |
-4.59 |
-0.69 |
Profit/Loss Balance carried down |
548.59 |
370.35 |
265.57 |
225.56 |
212.64 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
12.50 |
72.72 |
P & L Balance carried down |
715.16 |
548.59 |
370.35 |
265.57 |
225.56 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
40.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
2.00 |
Earnings Per Share-Unit Curr |
12.98 |
13.05 |
9.11 |
3.85 |
5.89 |
Earnings Per Share(Adj)-Unit Curr |
12.98 |
13.05 |
9.11 |
3.85 |
5.89 |
Book Value |
71.41 |
64.96 |
56.86 |
54.73 |
51.69 |
Book Value(Adj)-Unit Curr |
71.41 |
64.96 |
56.86 |
54.73 |
51.69 |