INCOME : |
|
|
|
|
|
Sales Turnover |
1,511.75 |
1,264.32 |
923.58 |
837.77 |
707.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,511.75 |
1,264.32 |
923.58 |
837.77 |
707.74 |
Other Income |
17.46 |
11.61 |
10.60 |
9.84 |
7.11 |
Stock Adjustments |
8.04 |
7.42 |
0.36 |
6.77 |
4.35 |
Total Income |
1,537.25 |
1,283.35 |
934.54 |
854.38 |
719.20 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
815.76 |
710.91 |
518.65 |
447.24 |
383.15 |
Power and Fuel Cost |
63.76 |
60.30 |
43.92 |
35.88 |
35.99 |
Other Manufacturing Expenses |
18.64 |
14.64 |
11.60 |
11.30 |
10.73 |
Selling and Administration Expenses |
189.34 |
174.20 |
108.65 |
89.41 |
78.38 |
Miscellaneous Expenses |
9.52 |
7.13 |
3.48 |
7.55 |
11.43 |
Employee Benefit Expenses |
204.82 |
151.83 |
128.80 |
120.10 |
110.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
235.41 |
164.35 |
119.43 |
142.90 |
88.83 |
Interest |
12.18 |
13.23 |
7.35 |
9.89 |
15.59 |
Gross Profit |
223.23 |
151.12 |
112.08 |
133.01 |
73.24 |
Depreciation |
57.95 |
49.12 |
42.75 |
41.94 |
38.64 |
Profit Before Tax |
165.28 |
102.00 |
69.33 |
91.07 |
34.60 |
Current Tax |
41.92 |
25.44 |
15.39 |
21.55 |
10.46 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.04 |
0.31 |
0.44 |
1.71 |
-4.07 |
Reported Net Profit |
123.32 |
76.25 |
53.49 |
67.82 |
28.21 |
Extraordinary Items |
0.17 |
0.22 |
0.42 |
-0.03 |
0.03 |
Adjusted Net Profit |
123.15 |
76.03 |
53.07 |
67.85 |
28.18 |
Adjustment below Net Profit |
-0.23 |
-0.06 |
0.74 |
-0.06 |
-0.60 |
Profit/Loss Balance carried down |
385.24 |
323.75 |
290.93 |
223.17 |
199.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
17.65 |
14.70 |
21.45 |
- |
4.30 |
P & L Balance carried down |
490.68 |
385.24 |
323.72 |
290.93 |
223.17 |
Dividend |
- |
- |
7.35 |
- |
4.30 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
32.50 |
30.00 |
25.00 |
24.00 |
7.50 |
Dividend Per Share(Rs) |
3.25 |
3.00 |
2.50 |
2.40 |
0.75 |
Earnings Per Share-Unit Curr |
20.98 |
12.96 |
9.10 |
11.54 |
4.93 |
Earnings Per Share(Adj)-Unit Curr |
20.98 |
12.96 |
9.10 |
11.54 |
- |
Book Value |
104.05 |
86.71 |
76.26 |
70.55 |
53.63 |
Book Value(Adj)-Unit Curr |
104.05 |
86.71 |
76.26 |
70.55 |
- |