INCOME : |
|
|
|
|
|
Sales Turnover |
2,548.20 |
2,099.17 |
1,745.00 |
1,351.34 |
1,261.56 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,548.20 |
2,099.17 |
1,745.00 |
1,351.34 |
1,261.56 |
Other Income |
2.16 |
9.66 |
17.09 |
16.85 |
18.27 |
Stock Adjustments |
27.82 |
66.11 |
20.61 |
5.39 |
3.06 |
Total Income |
2,578.18 |
2,174.94 |
1,782.70 |
1,373.58 |
1,282.89 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,135.51 |
974.79 |
776.54 |
587.71 |
541.74 |
Power and Fuel Cost |
106.40 |
87.95 |
77.76 |
56.00 |
63.40 |
Other Manufacturing Expenses |
391.98 |
326.93 |
318.94 |
253.61 |
132.42 |
Selling and Administration Expenses |
168.44 |
138.29 |
56.14 |
37.98 |
31.90 |
Miscellaneous Expenses |
-0.06 |
9.31 |
6.74 |
4.85 |
120.39 |
Employee Benefit Expenses |
323.58 |
268.06 |
225.63 |
169.24 |
170.04 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
452.34 |
369.60 |
320.95 |
264.17 |
223.02 |
Interest |
66.17 |
53.34 |
45.98 |
43.32 |
51.21 |
Gross Profit |
386.17 |
316.26 |
274.97 |
220.85 |
171.81 |
Depreciation |
129.85 |
113.63 |
103.46 |
88.35 |
81.35 |
Profit Before Tax |
256.32 |
202.63 |
171.51 |
132.50 |
90.46 |
Current Tax |
66.11 |
46.81 |
40.99 |
28.94 |
23.71 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.25 |
5.62 |
2.36 |
5.69 |
-15.42 |
Reported Net Profit |
189.96 |
150.20 |
128.16 |
97.88 |
82.17 |
Extraordinary Items |
0.23 |
0.46 |
0.39 |
0.35 |
0.15 |
Adjusted Net Profit |
189.73 |
149.74 |
127.77 |
97.53 |
82.02 |
Adjustment below Net Profit |
-1.28 |
-1.81 |
1.93 |
-1.76 |
-0.80 |
Profit/Loss Balance carried down |
981.22 |
843.36 |
713.27 |
617.15 |
538.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
13.33 |
10.53 |
- |
- |
2.43 |
P & L Balance carried down |
1,156.57 |
981.22 |
843.36 |
713.27 |
617.15 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
125.00 |
100.00 |
- |
- |
Dividend Per Share(Rs) |
3.00 |
2.50 |
2.00 |
- |
- |
Earnings Per Share-Unit Curr |
35.43 |
28.38 |
24.57 |
20.85 |
17.51 |
Earnings Per Share(Adj)-Unit Curr |
35.43 |
28.38 |
24.57 |
- |
- |
Book Value |
254.68 |
223.38 |
198.19 |
186.84 |
166.36 |
Book Value(Adj)-Unit Curr |
254.68 |
223.38 |
198.19 |
- |
- |