INCOME : |
|
|
|
|
|
Sales Turnover |
1,712.06 |
1,577.84 |
1,391.47 |
1,255.19 |
1,294.62 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,712.06 |
1,577.84 |
1,391.47 |
1,255.19 |
1,294.62 |
Other Income |
21.62 |
21.60 |
37.89 |
43.02 |
66.31 |
Stock Adjustments |
-54.42 |
182.44 |
147.27 |
27.58 |
15.18 |
Total Income |
1,679.26 |
1,781.88 |
1,576.63 |
1,325.79 |
1,376.11 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
906.15 |
1,110.86 |
952.71 |
753.98 |
789.83 |
Power and Fuel Cost |
138.02 |
147.13 |
99.02 |
69.62 |
60.21 |
Other Manufacturing Expenses |
96.99 |
95.51 |
86.89 |
81.81 |
78.62 |
Selling and Administration Expenses |
104.82 |
131.97 |
121.22 |
91.84 |
91.50 |
Miscellaneous Expenses |
17.30 |
19.46 |
14.39 |
15.86 |
15.19 |
Employee Benefit Expenses |
65.44 |
72.35 |
67.79 |
62.85 |
59.90 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
350.52 |
204.59 |
234.60 |
249.82 |
280.84 |
Interest |
96.59 |
68.16 |
24.90 |
23.08 |
36.50 |
Gross Profit |
253.93 |
136.43 |
209.70 |
226.74 |
244.34 |
Depreciation |
121.95 |
105.16 |
73.04 |
69.20 |
55.08 |
Profit Before Tax |
131.98 |
31.27 |
136.66 |
157.54 |
189.26 |
Current Tax |
30.80 |
3.34 |
33.96 |
40.11 |
48.93 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.29 |
5.46 |
1.03 |
0.40 |
-3.68 |
Reported Net Profit |
97.88 |
22.47 |
101.66 |
117.02 |
144.02 |
Extraordinary Items |
-0.13 |
-0.36 |
3.94 |
17.16 |
29.63 |
Adjusted Net Profit |
98.01 |
22.83 |
97.72 |
99.86 |
114.39 |
Adjustment below Net Profit |
0.12 |
0.46 |
-0.44 |
-0.07 |
-0.82 |
Profit/Loss Balance carried down |
427.67 |
412.55 |
319.13 |
208.04 |
64.84 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
7.81 |
7.81 |
5.86 |
- |
P & L Balance carried down |
525.67 |
427.67 |
412.55 |
319.13 |
208.04 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
- |
20.00 |
20.00 |
15.00 |
Dividend Per Share(Rs) |
2.00 |
- |
2.00 |
2.00 |
1.50 |
Earnings Per Share-Unit Curr |
25.06 |
5.75 |
26.03 |
29.96 |
36.87 |
Earnings Per Share(Adj)-Unit Curr |
25.06 |
5.75 |
26.03 |
29.96 |
28.37 |
Book Value |
235.64 |
210.55 |
206.68 |
182.77 |
154.33 |
Book Value(Adj)-Unit Curr |
235.64 |
210.55 |
206.68 |
182.77 |
118.77 |