INCOME : |
|
|
|
|
|
Sales Turnover |
1,420.92 |
1,214.87 |
1,004.28 |
850.20 |
925.22 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,420.92 |
1,214.87 |
1,004.28 |
850.20 |
925.22 |
Other Income |
3.75 |
3.22 |
3.52 |
3.47 |
3.84 |
Stock Adjustments |
31.76 |
-3.70 |
-7.47 |
-7.19 |
8.04 |
Total Income |
1,456.43 |
1,214.39 |
1,000.33 |
846.48 |
937.10 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
977.75 |
814.60 |
655.73 |
537.52 |
591.35 |
Power and Fuel Cost |
12.40 |
10.33 |
9.39 |
8.16 |
9.78 |
Other Manufacturing Expenses |
21.33 |
15.16 |
13.99 |
11.14 |
12.42 |
Selling and Administration Expenses |
82.33 |
84.21 |
80.83 |
65.70 |
75.06 |
Miscellaneous Expenses |
4.51 |
2.84 |
2.98 |
3.39 |
4.12 |
Employee Benefit Expenses |
173.28 |
138.63 |
118.40 |
108.12 |
129.92 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
184.82 |
148.63 |
119.02 |
112.46 |
114.45 |
Interest |
85.12 |
70.91 |
64.12 |
59.84 |
56.40 |
Gross Profit |
99.70 |
77.72 |
54.90 |
52.62 |
58.05 |
Depreciation |
35.23 |
34.96 |
44.03 |
41.85 |
34.81 |
Profit Before Tax |
64.47 |
42.76 |
10.87 |
10.77 |
23.24 |
Current Tax |
22.70 |
13.43 |
1.91 |
1.88 |
3.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.51 |
1.57 |
1.84 |
0.94 |
2.62 |
Reported Net Profit |
41.26 |
27.76 |
7.12 |
7.95 |
16.71 |
Extraordinary Items |
-0.61 |
- |
-0.02 |
- |
-0.52 |
Adjusted Net Profit |
41.87 |
27.76 |
7.14 |
7.95 |
17.23 |
Adjustment below Net Profit |
-2.37 |
-0.12 |
-0.60 |
0.62 |
-0.25 |
Profit/Loss Balance carried down |
331.44 |
304.76 |
299.21 |
291.60 |
276.43 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.43 |
0.96 |
0.96 |
0.96 |
1.29 |
P & L Balance carried down |
363.89 |
331.44 |
304.76 |
299.21 |
291.60 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
1.50 |
1.50 |
1.50 |
Dividend Per Share(Rs) |
1.00 |
1.00 |
0.15 |
0.15 |
0.15 |
Earnings Per Share-Unit Curr |
6.42 |
4.32 |
1.11 |
1.24 |
2.60 |
Earnings Per Share(Adj)-Unit Curr |
6.42 |
4.32 |
1.11 |
1.24 |
2.60 |
Book Value |
127.51 |
122.47 |
118.32 |
117.45 |
116.27 |
Book Value(Adj)-Unit Curr |
127.51 |
122.47 |
118.32 |
117.45 |
116.27 |