INCOME : |
|
|
|
|
|
Sales Turnover |
436.46 |
391.57 |
332.70 |
277.54 |
213.72 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
436.46 |
391.57 |
332.70 |
277.54 |
213.72 |
Other Income |
1.42 |
1.90 |
2.06 |
1.45 |
2.51 |
Stock Adjustments |
0.96 |
2.94 |
1.05 |
11.26 |
-0.76 |
Total Income |
438.84 |
396.41 |
335.81 |
290.25 |
215.47 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
96.63 |
90.19 |
83.74 |
73.70 |
42.37 |
Power and Fuel Cost |
7.38 |
7.10 |
5.74 |
4.53 |
3.46 |
Other Manufacturing Expenses |
98.22 |
92.80 |
72.76 |
53.99 |
39.65 |
Selling and Administration Expenses |
28.61 |
23.26 |
21.74 |
19.95 |
15.99 |
Miscellaneous Expenses |
0.90 |
0.95 |
0.84 |
0.26 |
-0.08 |
Employee Benefit Expenses |
121.25 |
111.06 |
102.14 |
89.57 |
76.75 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
85.85 |
71.05 |
48.84 |
48.26 |
37.32 |
Interest |
3.67 |
4.42 |
3.70 |
2.38 |
2.53 |
Gross Profit |
82.18 |
66.63 |
45.14 |
45.88 |
34.79 |
Depreciation |
14.84 |
15.37 |
8.03 |
6.81 |
6.08 |
Profit Before Tax |
67.34 |
51.26 |
37.11 |
39.07 |
28.71 |
Current Tax |
18.19 |
14.09 |
9.48 |
10.13 |
7.46 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.85 |
-0.88 |
0.04 |
-0.30 |
-0.20 |
Reported Net Profit |
50.01 |
38.05 |
27.58 |
29.25 |
21.46 |
Extraordinary Items |
-0.10 |
0.70 |
-0.17 |
0.03 |
0.02 |
Adjusted Net Profit |
50.11 |
37.35 |
27.75 |
29.22 |
21.44 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
182.47 |
146.57 |
121.12 |
94.00 |
74.27 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.25 |
2.14 |
2.14 |
2.13 |
1.73 |
P & L Balance carried down |
229.23 |
182.47 |
146.57 |
121.12 |
94.00 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
30.00 |
20.00 |
20.00 |
60.00 |
Dividend Per Share(Rs) |
5.00 |
3.00 |
2.00 |
2.00 |
6.00 |
Earnings Per Share-Unit Curr |
46.11 |
35.35 |
25.77 |
27.44 |
61.02 |
Earnings Per Share(Adj)-Unit Curr |
46.11 |
35.35 |
25.77 |
27.44 |
20.34 |
Book Value |
244.88 |
201.52 |
168.31 |
144.42 |
359.34 |
Book Value(Adj)-Unit Curr |
244.88 |
201.52 |
168.31 |
144.42 |
119.78 |