INCOME : |
|
|
|
|
|
Sales Turnover |
9,053.84 |
11,184.40 |
10,481.09 |
7,765.96 |
6,570.55 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
9,053.84 |
11,184.40 |
10,481.09 |
7,765.96 |
6,570.55 |
Other Income |
513.21 |
275.61 |
106.65 |
97.15 |
71.06 |
Stock Adjustments |
-22.03 |
-359.94 |
373.50 |
105.32 |
-94.17 |
Total Income |
9,545.02 |
11,100.07 |
10,961.24 |
7,968.43 |
6,547.44 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
8,149.00 |
9,928.60 |
9,534.40 |
6,729.31 |
5,769.71 |
Power and Fuel Cost |
66.60 |
59.83 |
37.72 |
40.79 |
40.83 |
Other Manufacturing Expenses |
96.71 |
84.13 |
86.44 |
24.21 |
76.31 |
Selling and Administration Expenses |
94.84 |
64.72 |
78.13 |
131.08 |
103.77 |
Miscellaneous Expenses |
40.50 |
67.36 |
24.90 |
12.75 |
79.44 |
Employee Benefit Expenses |
121.34 |
-6.33 |
100.50 |
201.98 |
78.67 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
-67.18 |
Total Expenses |
- |
- |
- |
- |
6,215.90 |
Operating Profit |
976.05 |
901.75 |
1,099.14 |
828.30 |
331.54 |
Interest |
450.37 |
262.82 |
48.80 |
30.25 |
60.89 |
Gross Profit |
525.68 |
638.93 |
1,050.34 |
798.05 |
270.65 |
Depreciation |
37.95 |
32.78 |
31.81 |
32.95 |
26.98 |
Profit Before Tax |
487.73 |
606.15 |
1,018.53 |
765.10 |
243.67 |
Current Tax |
123.48 |
128.29 |
250.60 |
225.59 |
69.30 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.61 |
27.43 |
10.53 |
-31.25 |
-11.49 |
Reported Net Profit |
361.64 |
450.44 |
757.41 |
570.77 |
185.85 |
Extraordinary Items |
1.43 |
0.45 |
2.10 |
0.43 |
0.51 |
Adjusted Net Profit |
360.21 |
449.99 |
755.31 |
570.34 |
185.34 |
Adjustment below Net Profit |
-0.26 |
0.92 |
0.62 |
-1.30 |
-0.82 |
Profit/Loss Balance carried down |
1,687.07 |
1,585.49 |
1,077.45 |
507.99 |
322.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
144.03 |
349.78 |
249.99 |
- |
-0.29 |
P & L Balance carried down |
1,904.42 |
1,687.07 |
1,585.49 |
1,077.45 |
507.99 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
3,400.00 |
243.00 |
- |
Dividend Per Share(Rs) |
- |
- |
34.00 |
24.30 |
- |
Earnings Per Share-Unit Curr |
35.15 |
43.78 |
73.62 |
554.79 |
180.65 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
238.29 |
217.16 |
207.29 |
1,579.09 |
1,025.56 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |