INCOME : |
|
|
|
|
|
Sales Turnover |
1,871.35 |
2,044.47 |
2,045.93 |
1,749.22 |
1,184.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,871.35 |
2,044.47 |
2,045.93 |
1,749.22 |
1,184.28 |
Other Income |
18.21 |
19.23 |
11.13 |
6.59 |
2.57 |
Stock Adjustments |
11.15 |
0.10 |
-0.05 |
-16.56 |
25.45 |
Total Income |
1,900.71 |
2,063.80 |
2,057.01 |
1,739.25 |
1,212.30 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
309.06 |
227.66 |
252.38 |
204.75 |
147.86 |
Power and Fuel Cost |
508.20 |
548.83 |
432.33 |
306.37 |
274.92 |
Other Manufacturing Expenses |
489.01 |
434.55 |
419.11 |
345.95 |
243.77 |
Selling and Administration Expenses |
293.24 |
614.20 |
668.24 |
534.80 |
356.85 |
Miscellaneous Expenses |
7.65 |
10.13 |
8.70 |
6.77 |
3.79 |
Employee Benefit Expenses |
66.05 |
60.08 |
56.69 |
50.28 |
42.09 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
227.51 |
168.35 |
219.56 |
290.32 |
143.01 |
Interest |
24.14 |
26.92 |
25.21 |
21.66 |
31.71 |
Gross Profit |
203.37 |
141.43 |
194.35 |
268.66 |
111.30 |
Depreciation |
55.72 |
48.49 |
44.52 |
40.88 |
42.12 |
Profit Before Tax |
147.65 |
92.94 |
149.83 |
227.78 |
69.18 |
Current Tax |
41.68 |
23.68 |
41.82 |
69.84 |
21.80 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
11.76 |
23.27 |
9.87 |
9.26 |
-3.46 |
Reported Net Profit |
94.20 |
46.00 |
98.14 |
148.69 |
50.85 |
Extraordinary Items |
1.93 |
0.52 |
1.10 |
0.53 |
0.33 |
Adjusted Net Profit |
92.27 |
45.48 |
97.04 |
148.16 |
50.52 |
Adjustment below Net Profit |
-0.41 |
-1.66 |
-0.71 |
-1.08 |
0.11 |
Profit/Loss Balance carried down |
124.97 |
144.20 |
114.87 |
28.57 |
34.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
43.57 |
63.57 |
68.09 |
61.31 |
56.81 |
P & L Balance carried down |
175.19 |
124.97 |
144.20 |
114.87 |
28.57 |
Dividend |
6.78 |
6.78 |
13.57 |
6.78 |
6.78 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
30.00 |
30.00 |
40.00 |
1.00 |
Dividend Per Share(Rs) |
3.00 |
3.00 |
3.00 |
4.00 |
2.50 |
Earnings Per Share-Unit Curr |
20.83 |
10.17 |
21.70 |
32.87 |
11.24 |
Earnings Per Share(Adj)-Unit Curr |
20.83 |
10.17 |
21.70 |
32.87 |
11.24 |
Book Value |
189.04 |
171.30 |
164.50 |
146.96 |
116.83 |
Book Value(Adj)-Unit Curr |
189.04 |
171.30 |
164.50 |
146.96 |
116.83 |