INCOME : |
|
|
|
|
|
Sales Turnover |
328.97 |
275.05 |
318.67 |
258.18 |
152.18 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
328.97 |
275.05 |
318.67 |
258.18 |
152.18 |
Other Income |
15.90 |
7.61 |
12.64 |
8.55 |
3.34 |
Stock Adjustments |
12.06 |
-23.29 |
22.03 |
-1.86 |
5.39 |
Total Income |
356.93 |
259.37 |
353.34 |
264.87 |
160.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
169.05 |
118.84 |
172.92 |
102.77 |
71.46 |
Power and Fuel Cost |
18.60 |
15.45 |
14.47 |
9.27 |
9.75 |
Other Manufacturing Expenses |
47.44 |
37.17 |
41.21 |
26.49 |
18.50 |
Selling and Administration Expenses |
14.51 |
11.24 |
8.56 |
11.52 |
7.94 |
Miscellaneous Expenses |
5.34 |
6.09 |
4.57 |
1.98 |
5.19 |
Employee Benefit Expenses |
41.32 |
34.25 |
33.05 |
27.24 |
23.81 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
60.66 |
36.33 |
78.56 |
85.59 |
24.24 |
Interest |
1.80 |
1.83 |
1.91 |
2.20 |
2.62 |
Gross Profit |
58.86 |
34.50 |
76.65 |
83.39 |
21.62 |
Depreciation |
8.15 |
7.90 |
7.67 |
7.39 |
7.27 |
Profit Before Tax |
50.71 |
26.60 |
68.98 |
76.00 |
14.35 |
Current Tax |
11.41 |
7.21 |
17.15 |
19.07 |
4.94 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.78 |
-0.73 |
-0.42 |
1.46 |
-1.19 |
Reported Net Profit |
38.52 |
20.12 |
52.25 |
55.47 |
10.60 |
Extraordinary Items |
- |
- |
- |
- |
-1.49 |
Adjusted Net Profit |
38.52 |
20.12 |
52.25 |
55.47 |
12.09 |
Adjustment below Net Profit |
-0.15 |
-0.08 |
-0.05 |
-0.14 |
-0.44 |
Profit/Loss Balance carried down |
220.22 |
201.27 |
150.15 |
95.91 |
86.82 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.08 |
1.08 |
1.08 |
1.08 |
1.08 |
P & L Balance carried down |
257.51 |
220.22 |
201.27 |
150.15 |
95.91 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
35.00 |
35.00 |
35.00 |
35.00 |
35.00 |
Dividend Per Share(Rs) |
1.75 |
1.75 |
1.75 |
1.75 |
1.75 |
Earnings Per Share-Unit Curr |
62.35 |
32.57 |
84.57 |
89.79 |
17.16 |
Earnings Per Share(Adj)-Unit Curr |
62.35 |
32.57 |
84.57 |
89.79 |
17.16 |
Book Value |
425.39 |
365.04 |
334.36 |
251.62 |
163.81 |
Book Value(Adj)-Unit Curr |
425.39 |
365.04 |
334.36 |
251.62 |
163.81 |