INCOME : |
|
|
|
|
|
Sales Turnover |
5,794.80 |
4,770.74 |
4,099.22 |
3,416.77 |
2,761.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
5,794.80 |
4,770.74 |
4,099.22 |
3,416.77 |
2,761.20 |
Other Income |
157.09 |
130.40 |
225.19 |
76.09 |
54.78 |
Stock Adjustments |
8.71 |
7.55 |
22.83 |
-45.93 |
34.21 |
Total Income |
5,960.60 |
4,908.69 |
4,347.24 |
3,446.93 |
2,850.19 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,418.15 |
1,149.60 |
1,035.23 |
798.01 |
618.46 |
Power and Fuel Cost |
851.98 |
797.33 |
598.70 |
387.77 |
388.01 |
Other Manufacturing Expenses |
1,578.66 |
1,283.52 |
1,101.75 |
858.07 |
79.40 |
Selling and Administration Expenses |
472.66 |
424.19 |
316.03 |
238.01 |
890.44 |
Miscellaneous Expenses |
319.50 |
194.06 |
126.59 |
146.22 |
57.42 |
Employee Benefit Expenses |
274.06 |
264.80 |
217.53 |
191.08 |
170.09 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
1,045.59 |
795.19 |
951.41 |
827.77 |
646.37 |
Interest |
379.41 |
261.47 |
282.83 |
277.57 |
265.42 |
Gross Profit |
666.18 |
533.72 |
668.58 |
550.20 |
380.95 |
Depreciation |
242.47 |
232.34 |
169.95 |
154.28 |
134.92 |
Profit Before Tax |
423.71 |
301.38 |
498.63 |
395.92 |
246.03 |
Current Tax |
76.67 |
53.13 |
86.82 |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
126.12 |
-1.50 |
87.42 |
138.07 |
84.28 |
Reported Net Profit |
220.92 |
249.75 |
324.39 |
257.85 |
161.75 |
Extraordinary Items |
-1.06 |
-0.40 |
-0.21 |
-26.58 |
-0.01 |
Adjusted Net Profit |
221.98 |
250.15 |
324.60 |
284.43 |
161.76 |
Adjustment below Net Profit |
-0.81 |
-1.52 |
-0.42 |
-0.03 |
2.48 |
Profit/Loss Balance carried down |
1,294.77 |
1,046.70 |
722.73 |
464.91 |
299.32 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
0.16 |
- |
- |
- |
P & L Balance carried down |
1,514.88 |
1,294.77 |
1,046.70 |
722.73 |
463.55 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
2.24 |
2.53 |
3.29 |
2.61 |
1.64 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
27.24 |
24.17 |
21.43 |
17.72 |
14.67 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |