INCOME : |
|
|
|
|
|
Sales Turnover |
462.80 |
563.59 |
571.13 |
395.76 |
458.05 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
462.80 |
563.59 |
571.13 |
395.76 |
458.05 |
Other Income |
45.00 |
10.72 |
22.50 |
45.55 |
9.72 |
Stock Adjustments |
4.93 |
2.74 |
-0.03 |
7.81 |
-0.78 |
Total Income |
512.73 |
577.05 |
593.60 |
449.12 |
466.99 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
258.90 |
327.76 |
328.04 |
230.78 |
248.32 |
Power and Fuel Cost |
20.23 |
18.75 |
17.23 |
14.33 |
18.82 |
Other Manufacturing Expenses |
39.47 |
39.33 |
33.28 |
29.39 |
37.71 |
Selling and Administration Expenses |
17.67 |
29.10 |
34.07 |
13.35 |
11.93 |
Miscellaneous Expenses |
8.00 |
8.19 |
4.56 |
5.46 |
7.50 |
Employee Benefit Expenses |
76.59 |
77.72 |
69.83 |
57.83 |
76.18 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
91.88 |
76.19 |
106.60 |
97.96 |
66.52 |
Interest |
0.37 |
0.34 |
0.43 |
0.44 |
0.37 |
Gross Profit |
91.51 |
75.85 |
106.17 |
97.52 |
66.15 |
Depreciation |
6.61 |
4.39 |
4.36 |
4.50 |
4.31 |
Profit Before Tax |
84.90 |
71.46 |
101.81 |
93.02 |
61.84 |
Current Tax |
12.63 |
17.70 |
23.18 |
14.98 |
14.73 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.88 |
-0.70 |
-0.72 |
2.31 |
-1.01 |
Reported Net Profit |
69.39 |
54.46 |
79.35 |
75.72 |
48.12 |
Extraordinary Items |
7.29 |
-0.48 |
1.56 |
0.22 |
-1.56 |
Adjusted Net Profit |
62.10 |
54.94 |
77.79 |
75.50 |
49.68 |
Adjustment below Net Profit |
-1.18 |
0.62 |
1.89 |
3.69 |
-5.27 |
Profit/Loss Balance carried down |
132.11 |
113.13 |
141.56 |
62.15 |
50.98 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
16.25 |
36.10 |
109.67 |
- |
31.69 |
P & L Balance carried down |
184.07 |
132.11 |
113.13 |
141.56 |
62.15 |
Dividend |
16.25 |
36.10 |
109.67 |
- |
31.04 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
270.00 |
600.00 |
1,750.00 |
480.00 |
Dividend Per Share(Rs) |
5.00 |
27.00 |
60.00 |
175.00 |
48.00 |
Earnings Per Share-Unit Curr |
115.26 |
90.46 |
131.80 |
120.76 |
74.37 |
Earnings Per Share(Adj)-Unit Curr |
115.26 |
90.46 |
131.80 |
120.76 |
74.37 |
Book Value |
1,039.44 |
951.45 |
743.18 |
843.60 |
728.19 |
Book Value(Adj)-Unit Curr |
1,039.44 |
951.45 |
743.18 |
843.60 |
728.19 |