INCOME : |
|
|
|
|
|
Sales Turnover |
2,841.74 |
2,920.72 |
2,924.53 |
1,984.40 |
2,366.32 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,841.74 |
2,920.72 |
2,924.53 |
1,984.40 |
2,366.32 |
Other Income |
17.18 |
25.49 |
65.63 |
6.85 |
15.82 |
Stock Adjustments |
-1.62 |
-17.56 |
-9.54 |
-51.69 |
-43.11 |
Total Income |
2,857.30 |
2,928.65 |
2,980.62 |
1,939.56 |
2,339.03 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,401.72 |
2,429.93 |
2,518.24 |
1,640.33 |
2,068.05 |
Power and Fuel Cost |
3.37 |
3.36 |
2.89 |
2.13 |
2.08 |
Other Manufacturing Expenses |
144.27 |
123.30 |
50.75 |
85.21 |
96.39 |
Selling and Administration Expenses |
45.98 |
43.97 |
24.34 |
51.04 |
40.17 |
Miscellaneous Expenses |
3.86 |
11.02 |
62.24 |
19.52 |
32.85 |
Employee Benefit Expenses |
39.95 |
38.53 |
27.72 |
23.33 |
21.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
218.13 |
278.55 |
294.46 |
118.00 |
77.98 |
Interest |
39.09 |
38.56 |
24.50 |
35.07 |
46.68 |
Gross Profit |
179.04 |
239.99 |
269.96 |
82.93 |
31.30 |
Depreciation |
15.42 |
12.70 |
11.74 |
11.68 |
10.77 |
Profit Before Tax |
163.62 |
227.29 |
258.22 |
71.25 |
20.53 |
Current Tax |
42.73 |
58.10 |
61.40 |
18.40 |
5.01 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.18 |
-0.33 |
0.21 |
1.53 |
-2.29 |
Reported Net Profit |
118.71 |
169.53 |
196.61 |
51.32 |
17.82 |
Extraordinary Items |
-0.19 |
-0.04 |
4.49 |
0.13 |
0.27 |
Adjusted Net Profit |
118.90 |
169.57 |
192.12 |
51.19 |
17.55 |
Adjustment below Net Profit |
- |
- |
0.06 |
- |
- |
Profit/Loss Balance carried down |
529.66 |
360.13 |
209.15 |
157.80 |
147.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.00 |
- |
45.60 |
- |
7.20 |
P & L Balance carried down |
644.37 |
529.66 |
360.22 |
209.12 |
157.80 |
Dividend |
- |
- |
44.00 |
- |
7.20 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
25.00 |
- |
10.00 |
45.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
- |
1.00 |
4.50 |
Earnings Per Share-Unit Curr |
12.13 |
21.19 |
24.58 |
32.08 |
11.14 |
Earnings Per Share(Adj)-Unit Curr |
12.13 |
- |
- |
- |
- |
Book Value |
113.65 |
87.97 |
66.76 |
239.38 |
207.24 |
Book Value(Adj)-Unit Curr |
113.65 |
- |
- |
- |
- |