INCOME : |
|
|
|
|
|
Sales Turnover |
764.52 |
702.77 |
514.22 |
453.17 |
535.00 |
Excise Duty |
5.22 |
1.65 |
1.02 |
17.45 |
12.42 |
Net Sales |
759.30 |
701.12 |
513.20 |
435.72 |
522.58 |
Other Income |
9.64 |
8.92 |
14.16 |
4.62 |
3.28 |
Stock Adjustments |
3.55 |
10.24 |
1.38 |
-2.22 |
-0.53 |
Total Income |
772.49 |
720.28 |
528.74 |
438.12 |
525.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
327.84 |
220.15 |
157.46 |
121.35 |
190.56 |
Power and Fuel Cost |
76.34 |
83.75 |
58.94 |
43.76 |
48.92 |
Other Manufacturing Expenses |
158.80 |
226.41 |
107.72 |
85.20 |
131.47 |
Selling and Administration Expenses |
78.56 |
74.69 |
58.15 |
48.79 |
32.32 |
Miscellaneous Expenses |
7.81 |
8.65 |
18.52 |
19.74 |
17.94 |
Employee Benefit Expenses |
36.77 |
35.34 |
31.59 |
25.26 |
24.22 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
86.36 |
71.29 |
96.37 |
94.01 |
79.89 |
Interest |
3.67 |
1.42 |
0.93 |
1.47 |
2.08 |
Gross Profit |
82.69 |
69.87 |
95.44 |
92.54 |
77.81 |
Depreciation |
14.40 |
14.39 |
14.28 |
14.07 |
14.10 |
Profit Before Tax |
68.29 |
55.48 |
81.16 |
78.47 |
63.71 |
Current Tax |
14.12 |
15.06 |
21.22 |
21.72 |
16.82 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.54 |
-1.13 |
-0.86 |
-1.20 |
-2.44 |
Reported Net Profit |
50.62 |
41.56 |
60.81 |
57.96 |
49.34 |
Extraordinary Items |
- |
-0.43 |
0.65 |
- |
-0.86 |
Adjusted Net Profit |
50.62 |
41.99 |
60.16 |
57.96 |
50.20 |
Adjustment below Net Profit |
-0.21 |
-0.05 |
0.06 |
0.04 |
-0.52 |
Profit/Loss Balance carried down |
315.42 |
276.72 |
218.67 |
163.48 |
117.47 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.81 |
2.81 |
2.81 |
2.81 |
2.81 |
P & L Balance carried down |
363.02 |
315.42 |
276.72 |
218.67 |
163.48 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share(Rs) |
2.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Earnings Per Share-Unit Curr |
28.00 |
22.99 |
33.63 |
32.06 |
27.29 |
Earnings Per Share(Adj)-Unit Curr |
28.00 |
22.99 |
33.63 |
32.06 |
27.29 |
Book Value |
227.90 |
201.01 |
173.04 |
139.29 |
108.01 |
Book Value(Adj)-Unit Curr |
227.90 |
201.01 |
173.04 |
139.29 |
108.01 |