INCOME : |
|
|
|
|
|
Sales Turnover |
1,456.17 |
1,356.13 |
922.94 |
795.07 |
822.65 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,456.17 |
1,356.13 |
922.94 |
795.07 |
822.65 |
Other Income |
5.60 |
40.58 |
31.28 |
66.50 |
133.94 |
Stock Adjustments |
35.28 |
0.63 |
54.89 |
-13.19 |
29.27 |
Total Income |
1,497.05 |
1,397.34 |
1,009.11 |
848.38 |
985.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
787.25 |
733.36 |
496.92 |
344.20 |
418.10 |
Power and Fuel Cost |
105.55 |
98.03 |
62.32 |
42.91 |
54.28 |
Other Manufacturing Expenses |
185.71 |
123.58 |
101.18 |
101.48 |
78.38 |
Selling and Administration Expenses |
109.56 |
106.84 |
79.78 |
66.21 |
61.94 |
Miscellaneous Expenses |
-8.99 |
-3.05 |
-2.55 |
2.42 |
-1.74 |
Employee Benefit Expenses |
100.79 |
79.33 |
43.19 |
38.01 |
34.23 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
217.16 |
259.25 |
228.26 |
253.16 |
340.67 |
Interest |
45.18 |
26.59 |
13.80 |
15.72 |
16.91 |
Gross Profit |
171.98 |
232.66 |
214.46 |
237.44 |
323.76 |
Depreciation |
51.81 |
36.39 |
30.77 |
27.02 |
25.43 |
Profit Before Tax |
120.17 |
196.27 |
183.69 |
210.42 |
298.33 |
Current Tax |
20.94 |
34.47 |
38.69 |
48.97 |
52.22 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.93 |
-13.56 |
17.80 |
2.76 |
7.18 |
Reported Net Profit |
95.31 |
175.36 |
127.20 |
158.69 |
238.93 |
Extraordinary Items |
- |
- |
- |
- |
-0.04 |
Adjusted Net Profit |
95.31 |
175.36 |
127.20 |
158.69 |
238.97 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
755.04 |
646.19 |
619.92 |
487.83 |
338.70 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
66.51 |
66.51 |
66.51 |
26.61 |
89.79 |
P & L Balance carried down |
783.83 |
755.04 |
680.60 |
619.92 |
487.83 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
225.00 |
275.00 |
250.00 |
200.00 |
250.00 |
Dividend Per Share(Rs) |
4.50 |
5.50 |
5.00 |
4.00 |
5.00 |
Earnings Per Share-Unit Curr |
7.16 |
13.18 |
9.56 |
11.93 |
17.96 |
Earnings Per Share(Adj)-Unit Curr |
7.16 |
13.18 |
9.56 |
11.93 |
17.96 |
Book Value |
83.75 |
81.09 |
74.67 |
69.79 |
59.57 |
Book Value(Adj)-Unit Curr |
83.75 |
81.09 |
74.67 |
69.79 |
59.57 |