INCOME : |
|
|
|
|
|
Sales Turnover |
4,504.67 |
5,022.73 |
3,137.60 |
2,295.91 |
3,002.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,504.67 |
5,022.73 |
3,137.60 |
2,295.91 |
3,002.74 |
Other Income |
56.96 |
48.42 |
32.99 |
29.92 |
5.87 |
Stock Adjustments |
-24.20 |
26.33 |
-7.73 |
15.18 |
28.63 |
Total Income |
4,537.43 |
5,097.48 |
3,162.86 |
2,341.01 |
3,037.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,834.90 |
4,457.55 |
2,732.16 |
1,982.34 |
2,594.06 |
Power and Fuel Cost |
40.25 |
39.21 |
26.43 |
19.56 |
26.83 |
Other Manufacturing Expenses |
126.25 |
109.39 |
69.97 |
63.37 |
55.96 |
Selling and Administration Expenses |
64.64 |
92.87 |
47.34 |
37.46 |
63.30 |
Miscellaneous Expenses |
32.55 |
32.62 |
19.57 |
11.47 |
25.64 |
Employee Benefit Expenses |
121.16 |
108.72 |
81.49 |
48.16 |
51.77 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
317.69 |
257.12 |
185.90 |
178.65 |
219.67 |
Interest |
131.95 |
91.10 |
36.58 |
33.63 |
29.70 |
Gross Profit |
185.74 |
166.02 |
149.32 |
145.02 |
189.97 |
Depreciation |
129.94 |
99.71 |
79.52 |
67.51 |
61.07 |
Profit Before Tax |
55.80 |
66.31 |
69.80 |
77.51 |
128.90 |
Current Tax |
11.24 |
15.97 |
12.16 |
17.14 |
28.81 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.01 |
1.42 |
9.54 |
8.81 |
-17.85 |
Reported Net Profit |
40.56 |
48.92 |
48.10 |
51.56 |
117.94 |
Extraordinary Items |
-0.27 |
-1.41 |
-0.46 |
-0.10 |
0.33 |
Adjusted Net Profit |
40.83 |
50.33 |
48.56 |
51.66 |
117.61 |
Adjustment below Net Profit |
-0.68 |
-0.20 |
-0.25 |
0.09 |
-2.36 |
Profit/Loss Balance carried down |
559.83 |
511.11 |
463.26 |
411.62 |
306.10 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
10.06 |
P & L Balance carried down |
599.71 |
559.83 |
511.11 |
463.26 |
411.62 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
32.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
3.20 |
Earnings Per Share-Unit Curr |
12.04 |
14.52 |
14.28 |
15.30 |
37.50 |
Earnings Per Share(Adj)-Unit Curr |
12.04 |
14.52 |
14.28 |
15.30 |
37.50 |
Book Value |
508.69 |
491.16 |
473.22 |
452.90 |
343.68 |
Book Value(Adj)-Unit Curr |
508.69 |
491.16 |
473.22 |
452.90 |
343.68 |