INCOME : |
|
|
|
|
|
Sales Turnover |
2,615.14 |
2,328.17 |
2,012.57 |
1,386.98 |
1,255.48 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,615.14 |
2,328.17 |
2,012.57 |
1,386.98 |
1,255.48 |
Other Income |
15.69 |
7.72 |
6.94 |
2.47 |
4.08 |
Stock Adjustments |
-14.03 |
44.72 |
-21.28 |
41.07 |
5.98 |
Total Income |
2,616.80 |
2,380.61 |
1,998.23 |
1,430.52 |
1,265.54 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,364.20 |
2,153.87 |
1,790.37 |
1,284.83 |
1,110.42 |
Power and Fuel Cost |
32.42 |
32.01 |
24.89 |
24.39 |
24.13 |
Other Manufacturing Expenses |
30.08 |
29.24 |
23.19 |
19.96 |
19.36 |
Selling and Administration Expenses |
27.98 |
24.52 |
23.11 |
14.70 |
17.05 |
Miscellaneous Expenses |
7.00 |
7.07 |
3.90 |
4.63 |
9.01 |
Employee Benefit Expenses |
39.43 |
34.27 |
30.92 |
27.78 |
28.81 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
115.68 |
99.63 |
101.85 |
54.24 |
56.77 |
Interest |
30.57 |
26.17 |
20.55 |
19.94 |
23.03 |
Gross Profit |
85.11 |
73.46 |
81.30 |
34.30 |
33.74 |
Depreciation |
16.26 |
16.31 |
16.23 |
16.41 |
17.36 |
Profit Before Tax |
68.85 |
57.15 |
65.07 |
17.89 |
16.38 |
Current Tax |
18.62 |
15.17 |
16.06 |
5.03 |
4.82 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.17 |
-0.93 |
0.34 |
-0.65 |
-2.70 |
Reported Net Profit |
50.40 |
42.91 |
48.68 |
13.51 |
14.26 |
Extraordinary Items |
3.31 |
0.49 |
-0.01 |
-0.02 |
-0.06 |
Adjusted Net Profit |
47.09 |
42.42 |
48.69 |
13.53 |
14.32 |
Adjustment below Net Profit |
120.65 |
-0.06 |
-0.19 |
0.31 |
-0.94 |
Profit/Loss Balance carried down |
227.50 |
195.65 |
149.36 |
136.64 |
126.06 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
22.00 |
11.00 |
2.20 |
1.10 |
2.75 |
P & L Balance carried down |
376.54 |
227.50 |
195.65 |
149.36 |
136.64 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
50.00 |
100.00 |
20.00 |
10.00 |
Dividend Per Share(Rs) |
5.00 |
2.50 |
5.00 |
1.00 |
0.50 |
Earnings Per Share-Unit Curr |
11.45 |
9.75 |
22.13 |
6.14 |
6.48 |
Earnings Per Share(Adj)-Unit Curr |
11.45 |
9.75 |
11.07 |
3.07 |
3.24 |
Book Value |
91.15 |
69.11 |
120.45 |
89.74 |
80.56 |
Book Value(Adj)-Unit Curr |
91.15 |
69.11 |
60.23 |
44.87 |
40.28 |