INCOME : |
|
|
|
|
|
Sales Turnover |
524.02 |
486.46 |
561.53 |
474.27 |
401.06 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
524.02 |
486.46 |
561.53 |
474.27 |
401.06 |
Other Income |
7.18 |
5.39 |
7.40 |
12.28 |
9.42 |
Stock Adjustments |
0.28 |
-0.20 |
0.88 |
-0.04 |
0.08 |
Total Income |
531.48 |
491.65 |
569.81 |
486.51 |
410.56 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
157.86 |
156.17 |
166.11 |
160.51 |
112.42 |
Power and Fuel Cost |
7.99 |
8.56 |
7.00 |
6.43 |
6.33 |
Other Manufacturing Expenses |
54.18 |
53.76 |
47.47 |
39.48 |
28.27 |
Selling and Administration Expenses |
53.22 |
37.97 |
35.79 |
33.29 |
32.69 |
Miscellaneous Expenses |
13.10 |
12.89 |
15.69 |
6.99 |
52.24 |
Employee Benefit Expenses |
102.92 |
102.61 |
58.82 |
56.79 |
45.75 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
142.21 |
119.69 |
238.93 |
183.02 |
132.86 |
Interest |
4.88 |
4.54 |
3.08 |
0.66 |
1.32 |
Gross Profit |
137.33 |
115.15 |
235.85 |
182.36 |
131.54 |
Depreciation |
39.11 |
34.08 |
28.47 |
21.08 |
19.54 |
Profit Before Tax |
98.22 |
81.07 |
207.38 |
161.28 |
112.00 |
Current Tax |
30.03 |
30.17 |
56.21 |
44.25 |
42.74 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.95 |
-6.07 |
-0.88 |
-2.74 |
-10.06 |
Reported Net Profit |
71.14 |
56.97 |
152.05 |
119.77 |
79.32 |
Extraordinary Items |
2.30 |
1.73 |
3.46 |
5.70 |
-24.43 |
Adjusted Net Profit |
68.84 |
55.24 |
148.59 |
114.07 |
103.75 |
Adjustment below Net Profit |
0.23 |
1.54 |
0.17 |
-1.41 |
-26.91 |
Profit/Loss Balance carried down |
331.64 |
352.48 |
279.57 |
214.05 |
293.64 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
95.27 |
79.35 |
79.31 |
52.84 |
132.00 |
P & L Balance carried down |
307.74 |
331.64 |
352.48 |
279.57 |
214.05 |
Dividend |
95.27 |
79.35 |
79.31 |
52.84 |
132.00 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
180.00 |
180.00 |
150.00 |
250.00 |
50.00 |
Dividend Per Share(Rs) |
18.00 |
18.00 |
15.00 |
25.00 |
5.00 |
Earnings Per Share-Unit Curr |
13.44 |
10.76 |
28.74 |
22.65 |
15.01 |
Earnings Per Share(Adj)-Unit Curr |
13.44 |
10.76 |
28.74 |
22.65 |
15.01 |
Book Value |
90.58 |
94.86 |
98.43 |
84.26 |
71.58 |
Book Value(Adj)-Unit Curr |
90.58 |
94.86 |
98.43 |
84.26 |
71.58 |