INCOME : |
|
|
|
|
|
Sales Turnover |
9,264.81 |
8,127.15 |
7,486.22 |
5,523.18 |
4,794.41 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
9,264.81 |
8,127.15 |
7,486.22 |
5,523.18 |
4,794.41 |
Other Income |
266.64 |
162.78 |
203.81 |
154.50 |
93.85 |
Stock Adjustments |
25.36 |
-267.89 |
365.27 |
254.25 |
44.51 |
Total Income |
9,556.81 |
8,022.04 |
8,055.30 |
5,931.93 |
4,932.77 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,933.66 |
2,576.87 |
2,886.71 |
2,036.42 |
1,617.42 |
Power and Fuel Cost |
70.43 |
62.00 |
60.36 |
47.16 |
46.49 |
Other Manufacturing Expenses |
143.14 |
113.62 |
93.57 |
56.71 |
57.73 |
Selling and Administration Expenses |
1,699.55 |
1,539.07 |
1,378.52 |
905.53 |
696.80 |
Miscellaneous Expenses |
135.67 |
168.47 |
131.08 |
192.07 |
185.06 |
Employee Benefit Expenses |
1,982.10 |
1,701.38 |
1,462.76 |
1,167.42 |
991.47 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
2,592.25 |
1,860.65 |
2,042.30 |
1,526.62 |
1,337.79 |
Interest |
15.08 |
28.23 |
47.54 |
8.23 |
11.10 |
Gross Profit |
2,577.17 |
1,832.42 |
1,994.76 |
1,518.39 |
1,326.69 |
Depreciation |
317.61 |
269.58 |
123.33 |
78.19 |
61.77 |
Profit Before Tax |
2,259.56 |
1,562.84 |
1,871.43 |
1,440.20 |
1,264.92 |
Current Tax |
416.56 |
291.64 |
429.03 |
346.99 |
341.81 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
19.60 |
22.94 |
52.98 |
8.84 |
-35.11 |
Reported Net Profit |
1,823.41 |
1,248.26 |
1,389.42 |
1,084.37 |
958.23 |
Extraordinary Items |
108.11 |
29.02 |
62.07 |
30.09 |
18.58 |
Adjusted Net Profit |
1,715.30 |
1,219.24 |
1,327.35 |
1,054.28 |
939.65 |
Adjustment below Net Profit |
-6.70 |
-4.86 |
-0.79 |
-1.56 |
-69.15 |
Profit/Loss Balance carried down |
7,868.30 |
6,624.90 |
5,236.27 |
3,747.13 |
3,160.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
302.44 |
P & L Balance carried down |
9,685.02 |
7,868.30 |
6,624.90 |
4,829.95 |
3,747.13 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
755.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
7.55 |
Earnings Per Share-Unit Curr |
45.52 |
31.16 |
34.68 |
27.07 |
23.92 |
Earnings Per Share(Adj)-Unit Curr |
45.52 |
- |
- |
- |
- |
Book Value |
240.24 |
194.31 |
163.27 |
118.18 |
91.15 |
Book Value(Adj)-Unit Curr |
240.24 |
- |
- |
- |
- |