INCOME : |
|
|
|
|
|
Sales Turnover |
764.24 |
764.09 |
630.95 |
500.81 |
516.46 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
764.24 |
764.09 |
630.95 |
500.81 |
516.46 |
Other Income |
30.77 |
15.74 |
20.35 |
19.59 |
19.08 |
Stock Adjustments |
-10.27 |
8.57 |
7.30 |
7.34 |
1.08 |
Total Income |
784.74 |
788.40 |
658.60 |
527.74 |
536.62 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
451.41 |
480.81 |
402.84 |
287.98 |
307.03 |
Power and Fuel Cost |
28.70 |
32.73 |
21.89 |
16.58 |
19.05 |
Other Manufacturing Expenses |
35.48 |
29.63 |
23.58 |
20.84 |
21.97 |
Selling and Administration Expenses |
34.94 |
43.13 |
33.24 |
24.62 |
23.79 |
Miscellaneous Expenses |
5.01 |
4.49 |
4.49 |
3.99 |
6.44 |
Employee Benefit Expenses |
42.61 |
37.82 |
38.61 |
33.71 |
32.39 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
186.59 |
159.80 |
133.95 |
140.02 |
125.95 |
Interest |
2.33 |
2.26 |
2.28 |
3.43 |
1.67 |
Gross Profit |
184.26 |
157.54 |
131.67 |
136.59 |
124.28 |
Depreciation |
29.16 |
22.20 |
20.44 |
18.41 |
18.42 |
Profit Before Tax |
155.10 |
135.34 |
111.23 |
118.18 |
105.86 |
Current Tax |
34.80 |
26.84 |
26.91 |
29.00 |
28.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.76 |
1.02 |
-0.02 |
0.14 |
-2.80 |
Reported Net Profit |
119.55 |
107.48 |
84.34 |
89.04 |
80.64 |
Extraordinary Items |
1.00 |
1.59 |
1.79 |
3.44 |
0.75 |
Adjusted Net Profit |
118.55 |
105.89 |
82.55 |
85.60 |
79.89 |
Adjustment below Net Profit |
-0.57 |
-49.67 |
0.29 |
-6.62 |
-0.10 |
Profit/Loss Balance carried down |
734.43 |
685.40 |
609.69 |
531.80 |
469.02 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
8.79 |
8.79 |
8.92 |
4.53 |
17.76 |
P & L Balance carried down |
844.61 |
734.43 |
685.40 |
609.69 |
531.80 |
Dividend |
- |
- |
- |
- |
16.39 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
40.00 |
40.00 |
40.00 |
80.00 |
Dividend Per Share(Rs) |
3.00 |
2.00 |
2.00 |
2.00 |
4.00 |
Earnings Per Share-Unit Curr |
27.20 |
24.45 |
18.92 |
19.97 |
17.79 |
Earnings Per Share(Adj)-Unit Curr |
27.20 |
24.45 |
18.92 |
19.97 |
17.79 |
Book Value |
197.43 |
172.36 |
159.07 |
142.54 |
129.54 |
Book Value(Adj)-Unit Curr |
197.43 |
172.36 |
159.07 |
142.54 |
129.54 |