INCOME : |
|
|
|
|
|
Sales Turnover |
616.92 |
557.00 |
788.33 |
455.39 |
739.21 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
616.92 |
557.00 |
788.33 |
455.39 |
739.21 |
Other Income |
24.67 |
43.08 |
29.96 |
10.10 |
44.37 |
Stock Adjustments |
42.28 |
-24.27 |
6.89 |
0.38 |
-4.40 |
Total Income |
683.87 |
575.81 |
825.18 |
465.87 |
779.18 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
297.43 |
240.26 |
374.31 |
195.25 |
317.06 |
Power and Fuel Cost |
32.93 |
28.76 |
31.65 |
19.28 |
26.89 |
Other Manufacturing Expenses |
57.37 |
40.18 |
61.40 |
36.64 |
81.82 |
Selling and Administration Expenses |
12.40 |
21.31 |
23.17 |
10.46 |
31.19 |
Miscellaneous Expenses |
37.24 |
29.12 |
19.55 |
16.50 |
24.08 |
Employee Benefit Expenses |
119.39 |
109.07 |
114.26 |
77.26 |
121.49 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
127.12 |
107.10 |
200.84 |
110.49 |
176.64 |
Interest |
7.33 |
4.47 |
3.62 |
2.54 |
7.02 |
Gross Profit |
119.79 |
102.63 |
197.22 |
107.95 |
169.62 |
Depreciation |
20.70 |
21.21 |
21.44 |
23.10 |
26.45 |
Profit Before Tax |
99.09 |
81.42 |
175.78 |
84.85 |
143.17 |
Current Tax |
32.21 |
24.08 |
48.09 |
25.82 |
41.04 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.32 |
-2.08 |
-0.59 |
-0.88 |
-6.54 |
Reported Net Profit |
68.19 |
59.42 |
128.28 |
59.90 |
108.67 |
Extraordinary Items |
0.05 |
- |
0.17 |
- |
-0.05 |
Adjusted Net Profit |
68.14 |
59.42 |
128.11 |
59.90 |
108.72 |
Adjustment below Net Profit |
-0.14 |
0.71 |
1.23 |
0.12 |
-0.86 |
Profit/Loss Balance carried down |
591.23 |
561.08 |
461.54 |
421.51 |
357.75 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
29.98 |
29.98 |
29.98 |
20.00 |
44.05 |
P & L Balance carried down |
629.30 |
591.23 |
561.08 |
461.54 |
421.51 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
150.00 |
150.00 |
150.00 |
150.00 |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.50 |
1.50 |
1.50 |
Earnings Per Share-Unit Curr |
10.25 |
8.94 |
19.29 |
9.01 |
16.34 |
Earnings Per Share(Adj)-Unit Curr |
3.42 |
2.98 |
6.43 |
3.00 |
5.45 |
Book Value |
144.81 |
136.07 |
128.53 |
110.55 |
101.53 |
Book Value(Adj)-Unit Curr |
48.27 |
45.35 |
42.85 |
36.85 |
33.84 |