INCOME : |
|
|
|
|
|
Sales Turnover |
1,333.90 |
1,054.48 |
928.62 |
863.77 |
673.75 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,333.90 |
1,054.48 |
928.62 |
863.77 |
673.75 |
Other Income |
41.55 |
31.88 |
21.15 |
39.76 |
58.60 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,375.45 |
1,086.36 |
949.77 |
903.53 |
732.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
12.12 |
10.96 |
9.46 |
7.14 |
5.76 |
Other Manufacturing Expenses |
240.54 |
181.30 |
158.72 |
150.38 |
140.28 |
Selling and Administration Expenses |
69.55 |
50.50 |
46.42 |
40.92 |
32.60 |
Miscellaneous Expenses |
21.54 |
16.13 |
13.88 |
4.92 |
10.20 |
Employee Benefit Expenses |
373.00 |
314.18 |
294.88 |
270.30 |
217.06 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
658.68 |
513.30 |
426.41 |
429.86 |
326.45 |
Interest |
7.16 |
6.87 |
6.67 |
6.62 |
7.06 |
Gross Profit |
651.52 |
506.43 |
419.74 |
423.24 |
319.39 |
Depreciation |
65.13 |
58.41 |
54.20 |
47.40 |
39.39 |
Profit Before Tax |
586.39 |
448.02 |
365.54 |
375.84 |
280.00 |
Current Tax |
146.23 |
112.23 |
89.48 |
87.01 |
63.10 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.86 |
-1.33 |
1.53 |
-0.59 |
-2.06 |
Reported Net Profit |
441.02 |
337.12 |
274.54 |
289.41 |
218.97 |
Extraordinary Items |
19.20 |
10.85 |
9.95 |
9.19 |
11.39 |
Adjusted Net Profit |
421.82 |
326.27 |
264.59 |
280.22 |
207.58 |
Adjustment below Net Profit |
-2.15 |
-1.31 |
- |
- |
- |
Profit/Loss Balance carried down |
617.56 |
487.87 |
404.77 |
303.94 |
334.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
344.98 |
206.12 |
184.83 |
188.58 |
249.28 |
P & L Balance carried down |
711.46 |
617.56 |
494.48 |
404.77 |
303.94 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
725.00 |
465.00 |
377.50 |
387.50 |
629.40 |
Dividend Per Share(Rs) |
72.50 |
46.50 |
37.75 |
38.75 |
62.94 |
Earnings Per Share-Unit Curr |
89.22 |
68.60 |
56.04 |
59.18 |
44.88 |
Earnings Per Share(Adj)-Unit Curr |
89.22 |
68.60 |
56.04 |
59.18 |
44.88 |
Book Value |
209.57 |
179.92 |
148.60 |
117.27 |
93.97 |
Book Value(Adj)-Unit Curr |
209.57 |
179.92 |
148.60 |
117.27 |
93.97 |