INCOME : |
|
|
|
|
|
Sales Turnover |
166.61 |
143.64 |
126.34 |
131.80 |
122.33 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
166.61 |
143.64 |
126.34 |
131.80 |
122.33 |
Other Income |
7.66 |
8.64 |
5.51 |
2.73 |
1.08 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
174.27 |
152.28 |
131.85 |
134.53 |
123.41 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
17.34 |
20.13 |
18.29 |
40.10 |
54.95 |
Power and Fuel Cost |
0.17 |
0.13 |
0.06 |
0.03 |
0.09 |
Other Manufacturing Expenses |
0.70 |
0.74 |
0.25 |
0.17 |
0.11 |
Selling and Administration Expenses |
10.87 |
9.87 |
6.39 |
4.69 |
4.19 |
Miscellaneous Expenses |
5.48 |
8.05 |
4.23 |
0.48 |
0.43 |
Employee Benefit Expenses |
14.72 |
11.88 |
10.49 |
20.74 |
6.94 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
125.00 |
101.48 |
92.15 |
68.33 |
56.70 |
Interest |
19.50 |
16.05 |
13.84 |
10.39 |
6.05 |
Gross Profit |
105.50 |
85.43 |
78.31 |
57.94 |
50.65 |
Depreciation |
34.10 |
26.43 |
21.58 |
15.71 |
7.22 |
Profit Before Tax |
71.40 |
59.00 |
56.73 |
42.23 |
43.43 |
Current Tax |
14.68 |
4.68 |
9.18 |
9.47 |
6.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-6.59 |
8.01 |
6.17 |
8.36 |
3.48 |
Reported Net Profit |
63.31 |
46.31 |
41.38 |
24.40 |
33.03 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
63.31 |
46.31 |
41.38 |
24.40 |
33.03 |
Adjustment below Net Profit |
- |
- |
- |
-19.86 |
- |
Profit/Loss Balance carried down |
200.54 |
155.28 |
113.90 |
109.87 |
79.90 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.53 |
1.05 |
- |
0.51 |
3.06 |
P & L Balance carried down |
263.33 |
200.54 |
155.28 |
113.90 |
109.87 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.50 |
5.00 |
10.00 |
- |
5.00 |
Dividend Per Share(Rs) |
1.25 |
0.50 |
1.00 |
- |
0.50 |
Earnings Per Share-Unit Curr |
59.38 |
44.17 |
39.48 |
24.03 |
32.53 |
Earnings Per Share(Adj)-Unit Curr |
59.38 |
44.17 |
39.48 |
24.03 |
32.53 |
Book Value |
279.86 |
222.96 |
179.64 |
141.32 |
125.20 |
Book Value(Adj)-Unit Curr |
279.86 |
222.96 |
179.64 |
141.32 |
125.20 |