INCOME : |
|
|
|
|
|
Sales Turnover |
1,417.12 |
1,308.54 |
1,070.67 |
1,005.17 |
1,093.79 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,417.12 |
1,308.54 |
1,070.67 |
1,005.17 |
1,093.79 |
Other Income |
28.65 |
28.55 |
13.83 |
4.97 |
0.96 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,445.77 |
1,337.09 |
1,084.50 |
1,010.14 |
1,094.75 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.82 |
0.54 |
0.49 |
0.42 |
0.62 |
Other Manufacturing Expenses |
112.38 |
94.46 |
67.34 |
2.01 |
- |
Selling and Administration Expenses |
21.17 |
22.57 |
22.34 |
9.80 |
18.96 |
Miscellaneous Expenses |
27.72 |
10.65 |
14.38 |
65.86 |
85.06 |
Employee Benefit Expenses |
1,214.24 |
1,143.47 |
933.12 |
888.20 |
937.72 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
69.44 |
65.41 |
46.84 |
43.84 |
52.39 |
Interest |
13.86 |
12.41 |
4.46 |
6.34 |
9.90 |
Gross Profit |
55.58 |
53.00 |
42.38 |
37.50 |
42.49 |
Depreciation |
15.66 |
15.15 |
5.65 |
5.80 |
6.72 |
Profit Before Tax |
39.92 |
37.85 |
36.73 |
31.70 |
35.77 |
Current Tax |
3.78 |
2.59 |
3.89 |
8.05 |
1.42 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.84 |
2.85 |
-4.10 |
-7.18 |
1.81 |
Reported Net Profit |
35.30 |
32.41 |
36.94 |
30.83 |
32.54 |
Extraordinary Items |
-3.28 |
0.09 |
-4.15 |
0.12 |
0.02 |
Adjusted Net Profit |
38.58 |
32.32 |
41.09 |
30.71 |
32.52 |
Adjustment below Net Profit |
1.89 |
1.19 |
-1.73 |
0.79 |
-1.51 |
Profit/Loss Balance carried down |
207.52 |
173.92 |
138.71 |
107.08 |
87.17 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
1.94 |
P & L Balance carried down |
244.71 |
207.52 |
173.92 |
138.71 |
116.26 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
5.27 |
6.12 |
6.99 |
5.84 |
6.16 |
Earnings Per Share(Adj)-Unit Curr |
5.27 |
- |
- |
- |
- |
Book Value |
112.87 |
61.86 |
54.60 |
47.89 |
43.61 |
Book Value(Adj)-Unit Curr |
112.87 |
- |
- |
- |
- |