INCOME : |
|
|
|
|
|
Sales Turnover |
3,089.83 |
2,853.20 |
2,025.61 |
1,791.74 |
2,391.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,089.83 |
2,853.20 |
2,025.61 |
1,791.74 |
2,391.28 |
Other Income |
8.76 |
35.16 |
8.96 |
6.82 |
2.92 |
Stock Adjustments |
55.17 |
70.95 |
-222.34 |
58.08 |
182.43 |
Total Income |
3,153.76 |
2,959.31 |
1,812.23 |
1,856.64 |
2,576.63 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,203.46 |
2,159.12 |
1,687.23 |
1,287.31 |
1,855.85 |
Power and Fuel Cost |
46.60 |
42.85 |
35.96 |
33.99 |
33.00 |
Other Manufacturing Expenses |
350.69 |
327.60 |
255.81 |
210.72 |
225.03 |
Selling and Administration Expenses |
213.52 |
131.32 |
103.41 |
80.08 |
113.70 |
Miscellaneous Expenses |
27.68 |
36.06 |
72.25 |
38.82 |
41.37 |
Employee Benefit Expenses |
104.43 |
88.25 |
77.34 |
75.33 |
93.05 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
207.37 |
174.12 |
-419.76 |
130.39 |
214.63 |
Interest |
68.82 |
52.86 |
47.04 |
45.52 |
38.04 |
Gross Profit |
138.55 |
121.26 |
-466.80 |
84.87 |
176.59 |
Depreciation |
55.71 |
54.07 |
50.93 |
46.21 |
51.38 |
Profit Before Tax |
82.84 |
67.19 |
-517.73 |
38.66 |
125.21 |
Current Tax |
- |
- |
- |
6.11 |
32.85 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-9.09 |
-1.30 |
11.42 |
15.10 |
1.72 |
Reported Net Profit |
91.94 |
68.49 |
-529.16 |
17.45 |
90.64 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
91.94 |
68.49 |
-529.16 |
17.45 |
90.64 |
Adjustment below Net Profit |
- |
-0.15 |
- |
- |
-1.94 |
Profit/Loss Balance carried down |
-81.17 |
-149.51 |
384.41 |
371.16 |
290.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
4.77 |
4.21 |
8.41 |
P & L Balance carried down |
10.76 |
-81.17 |
-149.51 |
384.41 |
371.16 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
- |
- |
5.00 |
5.00 |
Dividend Per Share(Rs) |
0.50 |
- |
- |
0.50 |
0.50 |
Earnings Per Share-Unit Curr |
7.71 |
5.84 |
-55.58 |
2.08 |
10.80 |
Earnings Per Share(Adj)-Unit Curr |
7.71 |
5.84 |
-55.58 |
2.08 |
10.80 |
Book Value |
76.60 |
68.50 |
56.29 |
109.58 |
107.95 |
Book Value(Adj)-Unit Curr |
76.60 |
68.50 |
56.29 |
109.58 |
107.95 |