INCOME : |
|
|
|
|
|
Sales Turnover |
967.71 |
949.93 |
878.37 |
914.63 |
844.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
967.71 |
949.93 |
878.37 |
914.63 |
844.20 |
Other Income |
44.65 |
37.09 |
38.56 |
34.53 |
29.89 |
Stock Adjustments |
5.35 |
-2.64 |
7.44 |
-11.72 |
13.24 |
Total Income |
1,017.71 |
984.38 |
924.37 |
937.44 |
887.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
440.35 |
434.74 |
377.22 |
317.73 |
286.11 |
Power and Fuel Cost |
1.25 |
1.21 |
1.06 |
1.17 |
1.49 |
Other Manufacturing Expenses |
25.97 |
26.18 |
25.79 |
28.92 |
18.28 |
Selling and Administration Expenses |
238.77 |
243.96 |
205.73 |
218.51 |
246.16 |
Miscellaneous Expenses |
12.19 |
13.08 |
10.94 |
10.86 |
11.27 |
Employee Benefit Expenses |
96.31 |
86.71 |
86.52 |
82.20 |
83.56 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
202.87 |
178.50 |
217.10 |
278.04 |
240.45 |
Interest |
1.01 |
0.92 |
0.98 |
1.32 |
4.23 |
Gross Profit |
201.86 |
177.58 |
216.12 |
276.72 |
236.22 |
Depreciation |
9.48 |
8.09 |
4.63 |
5.80 |
5.33 |
Profit Before Tax |
192.38 |
169.49 |
211.49 |
270.92 |
230.89 |
Current Tax |
33.61 |
29.67 |
36.95 |
47.35 |
40.34 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
- |
- |
Reported Net Profit |
158.77 |
139.82 |
174.54 |
223.57 |
190.55 |
Extraordinary Items |
2.79 |
0.82 |
1.93 |
3.36 |
1.41 |
Adjusted Net Profit |
155.98 |
139.00 |
172.61 |
220.21 |
189.14 |
Adjustment below Net Profit |
-0.15 |
0.19 |
0.38 |
0.42 |
0.21 |
Profit/Loss Balance carried down |
541.72 |
460.73 |
403.85 |
297.89 |
107.13 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
114.10 |
59.02 |
118.03 |
118.03 |
- |
P & L Balance carried down |
586.23 |
541.72 |
460.73 |
403.85 |
297.89 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
500.00 |
800.00 |
1,000.00 |
200.00 |
Dividend Per Share(Rs) |
3.00 |
5.00 |
8.00 |
10.00 |
2.00 |
Earnings Per Share-Unit Curr |
11.12 |
9.80 |
11.83 |
15.15 |
12.92 |
Earnings Per Share(Adj)-Unit Curr |
11.12 |
9.80 |
11.83 |
15.15 |
12.92 |
Book Value |
60.61 |
57.55 |
56.88 |
52.97 |
45.90 |
Book Value(Adj)-Unit Curr |
60.61 |
57.55 |
56.88 |
52.97 |
45.90 |