INCOME : |
|
|
|
|
|
Sales Turnover |
345.35 |
271.73 |
256.71 |
216.71 |
206.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
345.35 |
271.73 |
256.71 |
216.71 |
206.17 |
Other Income |
7.23 |
9.25 |
7.77 |
2.67 |
8.16 |
Stock Adjustments |
29.47 |
24.79 |
1.70 |
0.06 |
2.09 |
Total Income |
382.05 |
305.77 |
266.18 |
219.44 |
216.42 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
188.76 |
146.66 |
133.75 |
91.80 |
96.05 |
Power and Fuel Cost |
2.47 |
2.27 |
2.09 |
1.99 |
2.24 |
Other Manufacturing Expenses |
41.50 |
31.92 |
29.96 |
27.63 |
25.71 |
Selling and Administration Expenses |
22.90 |
19.55 |
19.41 |
15.42 |
14.82 |
Miscellaneous Expenses |
3.06 |
2.32 |
2.14 |
3.51 |
5.67 |
Employee Benefit Expenses |
46.61 |
39.77 |
36.33 |
32.04 |
28.83 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
76.75 |
63.27 |
42.49 |
47.06 |
43.12 |
Interest |
9.85 |
9.56 |
8.26 |
9.30 |
9.64 |
Gross Profit |
66.90 |
53.71 |
34.23 |
37.76 |
33.48 |
Depreciation |
6.85 |
6.96 |
6.46 |
5.65 |
5.18 |
Profit Before Tax |
60.05 |
46.75 |
27.77 |
32.11 |
28.30 |
Current Tax |
9.70 |
8.18 |
4.58 |
5.62 |
6.67 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.22 |
-2.23 |
-1.57 |
-1.21 |
-0.18 |
Reported Net Profit |
50.12 |
40.81 |
24.76 |
27.70 |
21.82 |
Extraordinary Items |
- |
0.01 |
- |
- |
- |
Adjusted Net Profit |
50.12 |
40.80 |
24.76 |
27.70 |
21.82 |
Adjustment below Net Profit |
-0.91 |
-0.60 |
0.11 |
-0.38 |
-0.82 |
Profit/Loss Balance carried down |
160.08 |
127.24 |
107.51 |
81.26 |
63.81 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
13.68 |
7.37 |
5.14 |
1.07 |
3.55 |
P & L Balance carried down |
195.61 |
160.08 |
127.24 |
107.51 |
81.26 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
72.00 |
60.00 |
36.00 |
32.00 |
24.00 |
Dividend Per Share(Rs) |
7.20 |
6.00 |
3.60 |
3.20 |
2.40 |
Earnings Per Share-Unit Curr |
40.50 |
33.92 |
20.73 |
23.40 |
18.43 |
Earnings Per Share(Adj)-Unit Curr |
40.50 |
33.92 |
20.73 |
23.40 |
18.43 |
Book Value |
266.99 |
196.66 |
166.82 |
148.81 |
125.82 |
Book Value(Adj)-Unit Curr |
266.99 |
196.66 |
166.82 |
148.81 |
125.82 |