INCOME : |
|
|
|
|
|
Sales Turnover |
1,784.60 |
2,023.03 |
1,942.72 |
1,720.44 |
1,507.26 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,784.60 |
2,023.03 |
1,942.72 |
1,720.44 |
1,507.26 |
Other Income |
2.45 |
5.41 |
4.89 |
4.98 |
3.70 |
Stock Adjustments |
-19.51 |
14.56 |
35.82 |
-1.67 |
5.58 |
Total Income |
1,767.54 |
2,043.00 |
1,983.43 |
1,723.75 |
1,516.54 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
805.15 |
1,121.59 |
1,032.21 |
906.71 |
781.90 |
Power and Fuel Cost |
170.16 |
186.91 |
175.46 |
147.83 |
129.99 |
Other Manufacturing Expenses |
136.52 |
114.60 |
106.37 |
91.27 |
93.71 |
Selling and Administration Expenses |
116.24 |
110.01 |
101.31 |
64.05 |
55.56 |
Miscellaneous Expenses |
26.10 |
27.02 |
21.28 |
21.71 |
37.35 |
Employee Benefit Expenses |
243.98 |
220.40 |
201.35 |
164.32 |
156.57 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
269.40 |
262.47 |
345.46 |
327.87 |
261.46 |
Interest |
56.37 |
48.10 |
31.22 |
36.20 |
52.42 |
Gross Profit |
213.03 |
214.37 |
314.24 |
291.67 |
209.04 |
Depreciation |
117.61 |
109.01 |
95.67 |
85.25 |
82.46 |
Profit Before Tax |
95.42 |
105.36 |
218.57 |
206.42 |
126.58 |
Current Tax |
28.37 |
30.48 |
59.65 |
79.55 |
34.70 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.47 |
-3.49 |
-1.59 |
-6.27 |
7.44 |
Reported Net Profit |
69.51 |
78.38 |
160.51 |
133.14 |
84.44 |
Extraordinary Items |
0.37 |
0.45 |
0.14 |
0.01 |
-10.36 |
Adjusted Net Profit |
69.14 |
77.93 |
160.37 |
133.13 |
94.80 |
Adjustment below Net Profit |
-0.65 |
-0.60 |
1.19 |
-1.44 |
-4.19 |
Profit/Loss Balance carried down |
870.05 |
804.60 |
670.03 |
553.12 |
492.61 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
14.80 |
12.33 |
27.13 |
14.80 |
19.73 |
P & L Balance carried down |
924.11 |
870.05 |
804.60 |
670.03 |
553.12 |
Dividend |
- |
- |
- |
2.47 |
12.33 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
60.00 |
80.00 |
100.00 |
60.00 |
Dividend Per Share(Rs) |
1.20 |
1.20 |
1.60 |
2.00 |
1.20 |
Earnings Per Share-Unit Curr |
5.64 |
6.36 |
13.02 |
10.80 |
6.85 |
Earnings Per Share(Adj)-Unit Curr |
5.64 |
6.36 |
13.02 |
10.80 |
6.85 |
Book Value |
96.32 |
91.93 |
86.62 |
75.70 |
66.22 |
Book Value(Adj)-Unit Curr |
96.32 |
91.93 |
86.62 |
75.70 |
66.22 |