INCOME : |
|
|
|
|
|
Sales Turnover |
16,292.97 |
17,306.16 |
16,787.35 |
10,057.10 |
10,526.49 |
Excise Duty |
602.78 |
546.76 |
331.13 |
190.66 |
226.15 |
Net Sales |
15,690.19 |
16,759.40 |
16,456.22 |
9,866.44 |
10,300.34 |
Other Income |
163.44 |
101.27 |
90.74 |
71.44 |
83.66 |
Stock Adjustments |
-0.25 |
2.76 |
7.24 |
1.48 |
-0.16 |
Total Income |
15,853.38 |
16,863.43 |
16,554.20 |
9,939.36 |
10,383.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
6,998.01 |
7,881.62 |
Power and Fuel Cost |
189.58 |
163.32 |
119.28 |
75.60 |
88.10 |
Other Manufacturing Expenses |
13,109.12 |
13,761.91 |
13,851.21 |
351.26 |
336.77 |
Selling and Administration Expenses |
238.98 |
174.09 |
161.60 |
129.18 |
148.62 |
Miscellaneous Expenses |
52.79 |
48.86 |
51.23 |
34.63 |
22.66 |
Employee Benefit Expenses |
198.88 |
200.95 |
196.51 |
183.26 |
181.83 |
Less: Preoperative Expenditure |
- |
5.37 |
5.63 |
5.77 |
6.47 |
Total Expenses |
- |
14,343.76 |
14,374.20 |
7,766.17 |
8,653.13 |
Operating Profit |
2,064.03 |
2,519.67 |
2,180.00 |
2,173.19 |
1,730.71 |
Interest |
53.52 |
66.76 |
81.68 |
134.32 |
204.95 |
Gross Profit |
2,010.51 |
2,452.91 |
2,098.32 |
2,038.87 |
1,525.76 |
Depreciation |
474.30 |
428.26 |
384.91 |
343.57 |
317.98 |
Profit Before Tax |
1,536.21 |
2,024.65 |
1,713.41 |
1,695.30 |
1,207.78 |
Current Tax |
331.50 |
463.38 |
416.03 |
421.21 |
294.25 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
61.94 |
35.80 |
11.74 |
5.94 |
-279.79 |
Reported Net Profit |
1,142.77 |
1,525.47 |
1,285.64 |
1,268.15 |
1,193.32 |
Extraordinary Items |
39.31 |
-2.46 |
-10.05 |
-2.55 |
-1.24 |
Adjusted Net Profit |
1,103.46 |
1,527.93 |
1,295.69 |
1,270.70 |
1,194.56 |
Adjustment below Net Profit |
5.03 |
2.30 |
0.58 |
0.61 |
-18.80 |
Profit/Loss Balance carried down |
6,101.00 |
4,710.91 |
3,562.38 |
2,379.67 |
1,276.66 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
457.78 |
137.68 |
137.68 |
86.05 |
68.84 |
P & L Balance carried down |
6,791.02 |
6,101.00 |
4,710.92 |
3,562.38 |
2,382.34 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
283.00 |
332.50 |
100.00 |
100.00 |
62.50 |
Dividend Per Share(Rs) |
5.66 |
6.65 |
2.00 |
2.00 |
1.25 |
Earnings Per Share-Unit Curr |
16.60 |
22.16 |
18.68 |
18.42 |
17.33 |
Earnings Per Share(Adj)-Unit Curr |
16.60 |
22.16 |
18.68 |
18.42 |
17.33 |
Book Value |
111.70 |
101.62 |
81.34 |
64.62 |
47.80 |
Book Value(Adj)-Unit Curr |
111.70 |
101.62 |
81.34 |
64.62 |
47.80 |