INCOME : |
|
|
|
|
|
Sales Turnover |
2,906.90 |
2,584.12 |
2,096.48 |
1,836.90 |
1,987.62 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,906.90 |
2,584.12 |
2,096.48 |
1,836.90 |
1,987.62 |
Other Income |
25.34 |
23.92 |
32.53 |
7.79 |
12.36 |
Stock Adjustments |
298.96 |
-23.02 |
0.84 |
14.83 |
-57.43 |
Total Income |
3,231.20 |
2,585.02 |
2,129.85 |
1,859.52 |
1,942.55 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,462.59 |
1,979.25 |
1,538.09 |
1,312.39 |
1,502.87 |
Power and Fuel Cost |
58.04 |
45.15 |
38.39 |
34.10 |
34.65 |
Other Manufacturing Expenses |
32.29 |
33.78 |
28.56 |
22.73 |
62.31 |
Selling and Administration Expenses |
273.82 |
235.81 |
206.06 |
177.70 |
134.95 |
Miscellaneous Expenses |
9.73 |
7.91 |
5.60 |
5.42 |
12.36 |
Employee Benefit Expenses |
123.05 |
108.64 |
93.63 |
81.65 |
84.37 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
271.69 |
174.50 |
219.53 |
225.54 |
111.04 |
Interest |
1.58 |
1.95 |
7.33 |
12.71 |
16.84 |
Gross Profit |
270.11 |
172.55 |
212.20 |
212.83 |
94.20 |
Depreciation |
64.28 |
57.62 |
48.86 |
47.35 |
46.34 |
Profit Before Tax |
205.83 |
114.93 |
163.34 |
165.48 |
47.86 |
Current Tax |
53.24 |
29.64 |
38.58 |
50.30 |
11.95 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.28 |
-9.70 |
-11.86 |
6.78 |
7.45 |
Reported Net Profit |
153.88 |
94.99 |
136.62 |
108.39 |
28.47 |
Extraordinary Items |
3.74 |
2.59 |
1.50 |
-0.25 |
1.13 |
Adjusted Net Profit |
150.14 |
92.40 |
135.12 |
108.64 |
27.34 |
Adjustment below Net Profit |
-0.51 |
0.76 |
-0.37 |
0.34 |
-29.19 |
Profit/Loss Balance carried down |
621.35 |
525.61 |
384.28 |
279.01 |
281.01 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
-5.08 |
3.46 |
1.29 |
P & L Balance carried down |
774.73 |
621.35 |
525.61 |
384.28 |
279.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
52.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
5.20 |
Earnings Per Share-Unit Curr |
25.87 |
15.97 |
22.96 |
18.58 |
5.11 |
Earnings Per Share(Adj)-Unit Curr |
25.87 |
15.97 |
22.96 |
- |
- |
Book Value |
174.22 |
148.44 |
132.35 |
103.60 |
71.31 |
Book Value(Adj)-Unit Curr |
174.22 |
148.44 |
132.35 |
- |
- |