INCOME : |
|
|
|
|
|
Sales Turnover |
704.67 |
929.24 |
882.63 |
591.18 |
537.86 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
704.67 |
929.24 |
882.63 |
591.18 |
537.86 |
Other Income |
92.30 |
48.32 |
32.52 |
13.56 |
7.30 |
Stock Adjustments |
-4.16 |
-5.61 |
19.87 |
1.12 |
-11.69 |
Total Income |
792.81 |
971.95 |
935.02 |
605.86 |
533.47 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
295.03 |
387.96 |
393.26 |
258.41 |
220.86 |
Power and Fuel Cost |
36.96 |
43.39 |
41.18 |
28.48 |
28.54 |
Other Manufacturing Expenses |
93.42 |
109.79 |
115.22 |
79.80 |
83.24 |
Selling and Administration Expenses |
42.15 |
79.68 |
85.40 |
46.54 |
41.99 |
Miscellaneous Expenses |
4.08 |
5.56 |
-2.50 |
4.78 |
1.15 |
Employee Benefit Expenses |
129.94 |
131.25 |
125.08 |
102.00 |
106.14 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
191.23 |
214.31 |
177.36 |
85.86 |
51.56 |
Interest |
2.02 |
3.18 |
3.38 |
5.03 |
11.31 |
Gross Profit |
189.21 |
211.13 |
173.98 |
80.83 |
40.25 |
Depreciation |
27.38 |
26.05 |
25.02 |
24.82 |
24.74 |
Profit Before Tax |
161.83 |
185.08 |
148.96 |
56.01 |
15.51 |
Current Tax |
22.24 |
36.78 |
29.25 |
13.20 |
3.72 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.82 |
-1.23 |
-1.55 |
-0.58 |
-3.98 |
Reported Net Profit |
141.41 |
149.53 |
121.26 |
43.40 |
15.77 |
Extraordinary Items |
-0.06 |
-0.39 |
-0.10 |
-0.04 |
-0.21 |
Adjusted Net Profit |
141.47 |
149.92 |
121.36 |
43.44 |
15.98 |
Adjustment below Net Profit |
0.83 |
0.95 |
-0.85 |
-0.05 |
3.91 |
Profit/Loss Balance carried down |
369.04 |
269.05 |
188.31 |
144.86 |
130.59 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
90.27 |
50.49 |
39.67 |
-0.11 |
5.42 |
P & L Balance carried down |
421.00 |
369.04 |
269.05 |
188.31 |
144.86 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
140.00 |
142.50 |
92.00 |
33.00 |
- |
Dividend Per Share(Rs) |
14.00 |
14.25 |
9.20 |
3.30 |
- |
Earnings Per Share-Unit Curr |
31.33 |
33.51 |
27.18 |
9.73 |
3.53 |
Earnings Per Share(Adj)-Unit Curr |
31.33 |
33.51 |
- |
- |
- |
Book Value |
123.28 |
111.76 |
90.31 |
71.99 |
61.17 |
Book Value(Adj)-Unit Curr |
123.28 |
111.76 |
- |
- |
- |