INCOME : |
|
|
|
|
|
Sales Turnover |
3,262.07 |
2,832.85 |
2,309.70 |
2,030.92 |
1,662.93 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,262.07 |
2,832.85 |
2,309.70 |
2,030.92 |
1,662.93 |
Other Income |
17.52 |
5.39 |
3.74 |
5.14 |
6.59 |
Stock Adjustments |
-2.90 |
21.24 |
- |
- |
- |
Total Income |
3,276.69 |
2,859.48 |
2,313.44 |
2,036.06 |
1,669.52 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
353.77 |
355.04 |
221.17 |
200.43 |
116.73 |
Power and Fuel Cost |
73.07 |
81.64 |
90.81 |
84.80 |
68.73 |
Other Manufacturing Expenses |
201.81 |
163.28 |
113.83 |
98.78 |
42.65 |
Selling and Administration Expenses |
186.37 |
181.24 |
152.81 |
138.84 |
40.44 |
Miscellaneous Expenses |
32.32 |
32.01 |
57.17 |
52.04 |
133.81 |
Employee Benefit Expenses |
2,066.18 |
1,713.43 |
1,410.95 |
1,195.99 |
1,055.78 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
363.17 |
332.84 |
266.72 |
265.18 |
211.39 |
Interest |
90.98 |
100.58 |
86.67 |
80.77 |
86.19 |
Gross Profit |
272.19 |
232.26 |
180.05 |
184.41 |
125.20 |
Depreciation |
29.33 |
24.99 |
23.50 |
23.62 |
24.67 |
Profit Before Tax |
242.86 |
207.27 |
156.55 |
160.79 |
100.53 |
Current Tax |
44.02 |
47.09 |
39.19 |
40.35 |
36.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-6.03 |
-5.92 |
-9.19 |
-0.43 |
-27.39 |
Reported Net Profit |
204.88 |
166.11 |
126.55 |
120.87 |
91.00 |
Extraordinary Items |
-15.17 |
-19.39 |
-32.25 |
-29.34 |
-21.27 |
Adjusted Net Profit |
220.05 |
185.50 |
158.80 |
150.21 |
112.27 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
984.45 |
824.77 |
704.65 |
583.78 |
492.78 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.71 |
6.43 |
6.43 |
- |
- |
P & L Balance carried down |
1,181.62 |
984.45 |
824.77 |
704.65 |
583.78 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
62.50 |
30.00 |
25.00 |
25.00 |
- |
Dividend Per Share(Rs) |
1.25 |
0.60 |
2.50 |
2.50 |
- |
Earnings Per Share-Unit Curr |
15.94 |
12.92 |
49.22 |
47.01 |
35.40 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
105.00 |
90.34 |
391.92 |
345.71 |
297.76 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |