INCOME : |
|
|
|
|
|
Sales Turnover |
1,086.64 |
1,444.62 |
1,533.37 |
1,135.29 |
994.35 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,086.64 |
1,444.62 |
1,533.37 |
1,135.29 |
994.35 |
Other Income |
24.09 |
35.58 |
54.59 |
13.02 |
25.48 |
Stock Adjustments |
-38.99 |
82.02 |
79.26 |
-10.95 |
16.41 |
Total Income |
1,071.74 |
1,562.22 |
1,667.22 |
1,137.36 |
1,036.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
665.43 |
1,017.27 |
964.93 |
620.30 |
571.04 |
Power and Fuel Cost |
57.79 |
58.74 |
52.55 |
48.13 |
38.19 |
Other Manufacturing Expenses |
138.53 |
176.17 |
160.54 |
63.27 |
90.06 |
Selling and Administration Expenses |
24.05 |
37.80 |
42.79 |
30.26 |
71.35 |
Miscellaneous Expenses |
48.93 |
55.66 |
65.36 |
68.01 |
10.79 |
Employee Benefit Expenses |
58.37 |
57.10 |
56.78 |
50.03 |
38.25 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
78.64 |
159.49 |
324.29 |
257.37 |
216.57 |
Interest |
24.65 |
21.93 |
11.15 |
6.20 |
12.64 |
Gross Profit |
53.99 |
137.56 |
313.14 |
251.17 |
203.93 |
Depreciation |
32.25 |
29.85 |
23.52 |
18.40 |
18.63 |
Profit Before Tax |
21.74 |
107.71 |
289.62 |
232.77 |
185.30 |
Current Tax |
5.19 |
25.00 |
70.00 |
60.00 |
50.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.33 |
4.66 |
3.66 |
2.48 |
-0.46 |
Reported Net Profit |
16.22 |
78.04 |
215.97 |
170.30 |
135.63 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
16.22 |
78.04 |
215.97 |
170.30 |
135.63 |
Adjustment below Net Profit |
-0.65 |
0.12 |
-0.12 |
0.14 |
- |
Profit/Loss Balance carried down |
848.77 |
770.61 |
590.78 |
420.42 |
285.75 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
36.02 |
- |
- |
P & L Balance carried down |
864.34 |
848.77 |
770.61 |
590.86 |
421.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
1.80 |
8.67 |
23.98 |
189.10 |
150.60 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
100.98 |
99.25 |
90.57 |
666.08 |
476.82 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |