INCOME : |
|
|
|
|
|
Sales Turnover |
3,677.77 |
3,443.75 |
3,928.72 |
3,215.86 |
2,973.64 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,677.77 |
3,443.75 |
3,928.72 |
3,215.86 |
2,973.64 |
Other Income |
413.99 |
11.39 |
178.46 |
111.73 |
30.95 |
Stock Adjustments |
-16.19 |
6.46 |
-28.70 |
18.09 |
-15.68 |
Total Income |
4,075.57 |
3,461.60 |
4,078.48 |
3,345.68 |
2,988.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,554.91 |
2,511.11 |
2,871.92 |
2,314.80 |
1,956.42 |
Power and Fuel Cost |
95.67 |
78.85 |
90.91 |
145.89 |
187.28 |
Other Manufacturing Expenses |
133.50 |
117.35 |
144.01 |
172.21 |
151.63 |
Selling and Administration Expenses |
88.45 |
69.48 |
123.05 |
25.83 |
55.24 |
Miscellaneous Expenses |
404.56 |
40.86 |
219.81 |
134.63 |
39.46 |
Employee Benefit Expenses |
242.05 |
219.38 |
229.44 |
229.70 |
241.79 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
556.43 |
424.57 |
399.34 |
322.62 |
357.09 |
Interest |
57.46 |
82.35 |
72.67 |
73.52 |
94.03 |
Gross Profit |
498.97 |
342.22 |
326.67 |
249.10 |
263.06 |
Depreciation |
152.80 |
151.74 |
157.85 |
153.77 |
144.87 |
Profit Before Tax |
346.17 |
190.48 |
168.82 |
95.33 |
118.19 |
Current Tax |
-2.00 |
- |
0.10 |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
- |
- |
Reported Net Profit |
348.17 |
190.48 |
168.72 |
95.33 |
118.19 |
Extraordinary Items |
36.63 |
0.82 |
1.22 |
0.77 |
0.02 |
Adjusted Net Profit |
311.54 |
189.66 |
167.50 |
94.56 |
118.17 |
Adjustment below Net Profit |
-11.32 |
- |
- |
-8.04 |
-45.69 |
Profit/Loss Balance carried down |
1,152.92 |
1,262.44 |
1,093.72 |
1,006.43 |
954.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
300.00 |
- |
- |
20.55 |
P & L Balance carried down |
1,489.77 |
1,152.92 |
1,262.44 |
1,093.72 |
1,006.43 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.00 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
1.20 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
19.44 |
10.64 |
9.42 |
5.32 |
6.90 |
Earnings Per Share(Adj)-Unit Curr |
19.44 |
10.64 |
9.42 |
5.32 |
6.90 |
Book Value |
168.85 |
164.94 |
155.96 |
160.81 |
168.38 |
Book Value(Adj)-Unit Curr |
168.85 |
164.94 |
155.96 |
160.81 |
168.38 |