INCOME : |
|
|
|
|
|
Sales Turnover |
1,724.92 |
1,708.24 |
1,539.56 |
1,202.27 |
813.46 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,724.92 |
1,708.24 |
1,539.56 |
1,202.27 |
813.46 |
Other Income |
11.27 |
6.22 |
5.55 |
6.72 |
3.52 |
Stock Adjustments |
6.15 |
-1.05 |
-17.39 |
25.48 |
-9.72 |
Total Income |
1,742.34 |
1,713.41 |
1,527.72 |
1,234.47 |
807.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,418.26 |
1,302.75 |
1,158.78 |
917.32 |
677.35 |
Power and Fuel Cost |
1.21 |
1.25 |
0.81 |
1.31 |
1.09 |
Other Manufacturing Expenses |
29.96 |
28.32 |
3.83 |
30.43 |
26.70 |
Selling and Administration Expenses |
71.06 |
81.44 |
100.46 |
73.48 |
45.01 |
Miscellaneous Expenses |
10.02 |
20.27 |
6.65 |
8.45 |
8.23 |
Employee Benefit Expenses |
11.61 |
21.03 |
20.19 |
25.13 |
9.23 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
200.22 |
258.35 |
237.00 |
178.35 |
39.66 |
Interest |
16.72 |
10.10 |
4.24 |
5.80 |
13.35 |
Gross Profit |
183.50 |
248.25 |
232.76 |
172.55 |
26.31 |
Depreciation |
6.63 |
6.10 |
5.44 |
4.96 |
4.72 |
Profit Before Tax |
176.87 |
242.15 |
227.32 |
167.59 |
21.59 |
Current Tax |
44.32 |
59.88 |
57.40 |
42.12 |
4.90 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.30 |
1.70 |
-1.48 |
2.04 |
-1.53 |
Reported Net Profit |
131.25 |
180.57 |
171.40 |
123.43 |
18.23 |
Extraordinary Items |
0.68 |
0.22 |
0.01 |
- |
0.01 |
Adjusted Net Profit |
130.57 |
180.35 |
171.39 |
123.43 |
18.22 |
Adjustment below Net Profit |
0.07 |
- |
- |
- |
-1.53 |
Profit/Loss Balance carried down |
658.10 |
531.97 |
384.77 |
268.60 |
259.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
48.39 |
54.44 |
24.20 |
7.26 |
7.26 |
P & L Balance carried down |
741.03 |
658.10 |
531.97 |
384.77 |
268.62 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
350.00 |
400.00 |
400.00 |
100.00 |
60.00 |
Dividend Per Share(Rs) |
7.00 |
8.00 |
8.00 |
2.00 |
1.20 |
Earnings Per Share-Unit Curr |
21.69 |
29.85 |
28.33 |
20.40 |
3.01 |
Earnings Per Share(Adj)-Unit Curr |
21.69 |
29.85 |
28.33 |
20.40 |
3.01 |
Book Value |
141.40 |
127.39 |
106.77 |
82.45 |
63.23 |
Book Value(Adj)-Unit Curr |
141.40 |
127.39 |
106.77 |
82.45 |
63.23 |