INCOME : |
|
|
|
|
|
Sales Turnover |
6,032.65 |
5,394.96 |
4,897.28 |
4,006.96 |
3,828.56 |
Excise Duty |
- |
- |
- |
- |
0.20 |
Net Sales |
6,032.65 |
5,394.96 |
4,897.28 |
4,006.96 |
3,828.36 |
Other Income |
74.19 |
38.31 |
25.48 |
28.16 |
35.61 |
Stock Adjustments |
5.98 |
0.09 |
8.86 |
-0.48 |
-4.71 |
Total Income |
6,112.82 |
5,433.36 |
4,931.62 |
4,034.64 |
3,859.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,682.33 |
4,154.41 |
3,762.61 |
3,025.90 |
2,880.88 |
Power and Fuel Cost |
57.23 |
54.70 |
49.61 |
42.79 |
47.06 |
Other Manufacturing Expenses |
56.99 |
40.67 |
40.11 |
33.53 |
19.63 |
Selling and Administration Expenses |
114.51 |
105.08 |
95.83 |
109.64 |
53.31 |
Miscellaneous Expenses |
22.05 |
7.30 |
7.25 |
7.99 |
48.08 |
Employee Benefit Expenses |
274.22 |
235.35 |
223.22 |
217.69 |
235.81 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
905.49 |
835.85 |
753.00 |
597.11 |
574.48 |
Interest |
227.12 |
216.56 |
215.45 |
197.04 |
163.38 |
Gross Profit |
678.37 |
619.29 |
537.55 |
400.07 |
411.10 |
Depreciation |
320.73 |
306.15 |
244.82 |
205.85 |
177.43 |
Profit Before Tax |
357.64 |
313.14 |
292.73 |
194.22 |
233.67 |
Current Tax |
79.60 |
59.11 |
43.87 |
21.69 |
25.84 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-17.33 |
-17.37 |
1.72 |
-2.02 |
-22.06 |
Reported Net Profit |
295.36 |
271.40 |
247.13 |
174.55 |
229.88 |
Extraordinary Items |
13.97 |
3.45 |
- |
-0.05 |
- |
Adjusted Net Profit |
281.39 |
267.95 |
247.13 |
174.60 |
229.88 |
Adjustment below Net Profit |
-320.28 |
-9.91 |
20.12 |
1.32 |
0.64 |
Profit/Loss Balance carried down |
1,880.09 |
1,618.60 |
1,351.35 |
1,175.48 |
944.95 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.03 |
- |
- |
- |
- |
P & L Balance carried down |
1,853.13 |
1,880.09 |
1,618.60 |
1,351.35 |
1,175.48 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
4.54 |
133.41 |
121.48 |
85.80 |
113.00 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
34.49 |
966.77 |
838.21 |
706.26 |
620.52 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |