INCOME : |
|
|
|
|
|
Sales Turnover |
7,808.52 |
7,995.95 |
7,730.07 |
5,554.37 |
5,469.02 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
7,808.52 |
7,995.95 |
7,730.07 |
5,554.37 |
5,469.02 |
Other Income |
13.78 |
5.22 |
5.72 |
4.67 |
3.35 |
Stock Adjustments |
18.26 |
62.31 |
39.46 |
-15.66 |
96.21 |
Total Income |
7,840.56 |
8,063.48 |
7,775.25 |
5,543.38 |
5,568.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
6,055.93 |
6,237.13 |
6,193.38 |
4,285.20 |
4,293.22 |
Power and Fuel Cost |
129.81 |
128.23 |
116.71 |
91.77 |
104.95 |
Other Manufacturing Expenses |
99.49 |
101.65 |
91.39 |
76.26 |
79.93 |
Selling and Administration Expenses |
443.91 |
507.92 |
500.74 |
323.80 |
347.07 |
Miscellaneous Expenses |
115.67 |
97.01 |
84.86 |
77.60 |
82.66 |
Employee Benefit Expenses |
409.83 |
372.36 |
339.97 |
307.12 |
303.80 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
585.92 |
619.18 |
448.20 |
381.63 |
356.95 |
Interest |
24.05 |
44.84 |
63.63 |
69.79 |
114.11 |
Gross Profit |
561.87 |
574.34 |
384.57 |
311.84 |
242.84 |
Depreciation |
117.27 |
115.41 |
108.38 |
102.70 |
103.47 |
Profit Before Tax |
444.60 |
458.93 |
276.19 |
209.14 |
139.37 |
Current Tax |
126.78 |
113.34 |
78.82 |
50.29 |
28.50 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-11.04 |
10.31 |
-7.20 |
2.35 |
8.66 |
Reported Net Profit |
328.86 |
335.28 |
204.57 |
156.50 |
102.21 |
Extraordinary Items |
3.49 |
0.04 |
0.09 |
0.04 |
0.06 |
Adjusted Net Profit |
325.37 |
335.24 |
204.48 |
156.46 |
102.15 |
Adjustment below Net Profit |
- |
- |
- |
- |
-2.24 |
Profit/Loss Balance carried down |
1,376.13 |
1,112.93 |
937.52 |
816.06 |
736.97 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
82.97 |
72.08 |
29.16 |
35.04 |
20.88 |
P & L Balance carried down |
1,622.02 |
1,376.13 |
1,112.93 |
937.52 |
816.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
70.00 |
40.00 |
30.00 |
20.00 |
Dividend Per Share(Rs) |
5.00 |
7.00 |
4.00 |
3.00 |
2.00 |
Earnings Per Share-Unit Curr |
30.32 |
62.31 |
38.36 |
29.19 |
18.79 |
Earnings Per Share(Adj)-Unit Curr |
15.16 |
15.58 |
9.59 |
7.30 |
4.70 |
Book Value |
199.43 |
345.84 |
289.73 |
254.65 |
227.71 |
Book Value(Adj)-Unit Curr |
99.72 |
86.46 |
72.43 |
63.66 |
56.94 |