INCOME : |
|
|
|
|
|
Sales Turnover |
632.80 |
500.55 |
348.01 |
424.53 |
482.38 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
632.80 |
500.55 |
348.01 |
424.53 |
482.38 |
Other Income |
6.72 |
4.68 |
5.81 |
3.86 |
4.32 |
Stock Adjustments |
14.99 |
0.12 |
3.06 |
-17.83 |
5.75 |
Total Income |
654.51 |
505.35 |
356.88 |
410.56 |
492.45 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
418.48 |
315.73 |
206.33 |
234.82 |
286.10 |
Power and Fuel Cost |
6.49 |
6.01 |
5.43 |
5.26 |
5.99 |
Other Manufacturing Expenses |
7.95 |
8.06 |
5.71 |
5.51 |
3.83 |
Selling and Administration Expenses |
31.99 |
17.84 |
14.15 |
12.57 |
27.02 |
Miscellaneous Expenses |
8.13 |
17.55 |
10.61 |
18.22 |
17.17 |
Employee Benefit Expenses |
96.02 |
81.81 |
68.17 |
67.85 |
76.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
85.45 |
58.36 |
46.47 |
66.33 |
75.60 |
Interest |
18.02 |
15.75 |
14.61 |
17.38 |
27.66 |
Gross Profit |
67.43 |
42.61 |
31.86 |
48.95 |
47.94 |
Depreciation |
18.44 |
16.23 |
16.49 |
15.82 |
13.15 |
Profit Before Tax |
48.99 |
26.38 |
15.37 |
33.13 |
34.79 |
Current Tax |
15.53 |
10.84 |
4.56 |
8.21 |
10.43 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.79 |
-3.86 |
-0.95 |
0.93 |
-0.68 |
Reported Net Profit |
36.25 |
19.40 |
11.77 |
23.98 |
25.04 |
Extraordinary Items |
0.07 |
0.03 |
-1.24 |
- |
- |
Adjusted Net Profit |
36.18 |
19.37 |
13.01 |
23.98 |
25.04 |
Adjustment below Net Profit |
0.34 |
0.55 |
0.65 |
0.10 |
0.20 |
Profit/Loss Balance carried down |
221.16 |
204.43 |
194.59 |
176.31 |
157.29 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.02 |
3.22 |
2.58 |
5.80 |
6.21 |
P & L Balance carried down |
248.73 |
221.16 |
204.43 |
194.59 |
176.31 |
Dividend |
- |
- |
- |
5.80 |
5.15 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
40.00 |
25.00 |
40.00 |
25.00 |
Dividend Per Share(Rs) |
6.00 |
4.00 |
2.50 |
4.00 |
2.50 |
Earnings Per Share-Unit Curr |
28.13 |
15.06 |
9.13 |
18.61 |
19.43 |
Earnings Per Share(Adj)-Unit Curr |
28.13 |
15.06 |
9.13 |
18.61 |
19.43 |
Book Value |
242.39 |
219.36 |
205.30 |
197.65 |
183.42 |
Book Value(Adj)-Unit Curr |
242.39 |
219.36 |
205.30 |
197.65 |
183.42 |