INCOME : |
|
|
|
|
|
Sales Turnover |
2,046.84 |
1,703.80 |
1,407.67 |
1,130.90 |
1,162.06 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,046.84 |
1,703.80 |
1,407.67 |
1,130.90 |
1,162.06 |
Other Income |
77.82 |
26.78 |
13.49 |
14.30 |
5.91 |
Stock Adjustments |
56.70 |
-2.97 |
-17.71 |
27.31 |
-9.86 |
Total Income |
2,181.36 |
1,727.61 |
1,403.45 |
1,172.51 |
1,158.11 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
251.57 |
113.21 |
136.09 |
206.95 |
181.46 |
Power and Fuel Cost |
21.21 |
19.19 |
11.05 |
8.05 |
7.58 |
Other Manufacturing Expenses |
95.28 |
51.54 |
29.58 |
24.07 |
41.64 |
Selling and Administration Expenses |
934.24 |
818.24 |
674.09 |
524.22 |
552.15 |
Miscellaneous Expenses |
131.11 |
126.11 |
93.09 |
57.86 |
65.48 |
Employee Benefit Expenses |
130.71 |
90.96 |
72.98 |
75.04 |
73.60 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
617.26 |
508.37 |
386.58 |
276.31 |
236.20 |
Interest |
16.08 |
19.10 |
14.08 |
7.66 |
6.62 |
Gross Profit |
601.18 |
489.27 |
372.50 |
268.65 |
229.58 |
Depreciation |
142.31 |
124.19 |
87.58 |
58.05 |
48.18 |
Profit Before Tax |
458.87 |
365.08 |
284.92 |
210.60 |
181.40 |
Current Tax |
105.15 |
96.68 |
75.72 |
58.72 |
48.65 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.50 |
-7.00 |
-4.27 |
0.20 |
5.09 |
Reported Net Profit |
354.22 |
275.41 |
213.47 |
151.68 |
127.66 |
Extraordinary Items |
6.82 |
1.92 |
1.12 |
0.55 |
0.99 |
Adjusted Net Profit |
347.40 |
273.49 |
212.35 |
151.13 |
126.67 |
Adjustment below Net Profit |
-0.25 |
-0.23 |
0.01 |
-0.08 |
-0.12 |
Profit/Loss Balance carried down |
1,193.87 |
934.10 |
743.27 |
627.93 |
532.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
113.52 |
15.41 |
22.64 |
36.26 |
32.12 |
P & L Balance carried down |
1,434.33 |
1,193.87 |
934.10 |
743.27 |
627.93 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
57.50 |
47.50 |
25.30 |
15.30 |
18.00 |
Dividend Per Share(Rs) |
5.75 |
4.75 |
2.53 |
1.53 |
1.80 |
Earnings Per Share-Unit Curr |
21.76 |
17.84 |
13.94 |
10.25 |
8.63 |
Earnings Per Share(Adj)-Unit Curr |
21.76 |
17.84 |
13.94 |
- |
- |
Book Value |
116.07 |
96.94 |
79.13 |
64.27 |
56.34 |
Book Value(Adj)-Unit Curr |
116.07 |
96.94 |
79.13 |
- |
- |