INCOME : |
|
|
|
|
|
Sales Turnover |
519.80 |
453.45 |
310.85 |
223.95 |
156.10 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
519.80 |
453.45 |
310.85 |
223.95 |
156.10 |
Other Income |
46.03 |
9.22 |
3.96 |
2.60 |
4.09 |
Stock Adjustments |
15.70 |
23.23 |
5.52 |
-7.44 |
-2.88 |
Total Income |
581.53 |
485.90 |
320.33 |
219.11 |
157.31 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
180.82 |
194.14 |
91.59 |
62.97 |
53.21 |
Power and Fuel Cost |
3.89 |
3.19 |
2.50 |
2.37 |
2.52 |
Other Manufacturing Expenses |
6.50 |
2.18 |
1.41 |
1.77 |
1.55 |
Selling and Administration Expenses |
19.07 |
18.71 |
15.02 |
8.67 |
9.84 |
Miscellaneous Expenses |
6.42 |
10.33 |
4.38 |
1.58 |
1.83 |
Employee Benefit Expenses |
97.18 |
76.32 |
60.43 |
47.16 |
41.11 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
267.65 |
181.03 |
145.00 |
94.59 |
47.25 |
Interest |
9.33 |
7.74 |
10.99 |
14.50 |
13.34 |
Gross Profit |
258.32 |
173.29 |
134.01 |
80.09 |
33.91 |
Depreciation |
16.13 |
8.46 |
6.63 |
5.57 |
5.48 |
Profit Before Tax |
242.19 |
164.83 |
127.38 |
74.52 |
28.43 |
Current Tax |
57.67 |
40.39 |
34.29 |
18.91 |
7.55 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.83 |
0.45 |
-0.88 |
0.05 |
-0.17 |
Reported Net Profit |
181.69 |
123.99 |
93.97 |
55.56 |
21.05 |
Extraordinary Items |
4.10 |
0.10 |
- |
- |
0.13 |
Adjusted Net Profit |
177.59 |
123.89 |
93.97 |
55.56 |
20.92 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.07 |
Profit/Loss Balance carried down |
352.98 |
247.15 |
164.28 |
109.07 |
88.75 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
25.19 |
18.16 |
11.10 |
0.35 |
0.34 |
P & L Balance carried down |
509.48 |
352.98 |
247.15 |
164.28 |
109.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
325.00 |
225.00 |
175.00 |
653.00 |
- |
Dividend Per Share(Rs) |
6.50 |
4.50 |
3.50 |
65.30 |
- |
Earnings Per Share-Unit Curr |
32.44 |
22.14 |
18.11 |
326.82 |
123.81 |
Earnings Per Share(Adj)-Unit Curr |
32.44 |
22.14 |
18.11 |
- |
- |
Book Value |
236.47 |
208.41 |
110.70 |
1,223.12 |
902.91 |
Book Value(Adj)-Unit Curr |
236.47 |
208.41 |
110.70 |
- |
- |