INCOME : |
|
|
|
|
|
Sales Turnover |
1,022.72 |
1,023.10 |
912.44 |
735.89 |
751.96 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,022.72 |
1,023.10 |
912.44 |
735.89 |
751.96 |
Other Income |
255.53 |
25.51 |
16.45 |
12.00 |
19.15 |
Stock Adjustments |
-9.79 |
21.01 |
26.31 |
-9.83 |
-10.36 |
Total Income |
1,268.46 |
1,069.62 |
955.20 |
738.06 |
760.75 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
470.03 |
495.70 |
409.49 |
307.50 |
324.36 |
Power and Fuel Cost |
40.51 |
39.35 |
33.35 |
27.89 |
28.52 |
Other Manufacturing Expenses |
92.49 |
90.04 |
103.17 |
71.99 |
88.29 |
Selling and Administration Expenses |
87.39 |
101.05 |
95.75 |
77.36 |
80.43 |
Miscellaneous Expenses |
78.42 |
56.28 |
49.39 |
42.49 |
36.39 |
Employee Benefit Expenses |
123.29 |
118.91 |
121.81 |
111.19 |
110.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
376.33 |
168.29 |
142.24 |
99.64 |
92.05 |
Interest |
20.64 |
18.52 |
16.60 |
20.86 |
20.93 |
Gross Profit |
355.69 |
149.77 |
125.64 |
78.78 |
71.12 |
Depreciation |
37.47 |
35.97 |
32.62 |
26.67 |
29.49 |
Profit Before Tax |
318.22 |
113.80 |
93.02 |
52.11 |
41.63 |
Current Tax |
60.10 |
30.98 |
22.78 |
8.89 |
7.66 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
7.65 |
-2.98 |
0.10 |
-0.51 |
4.52 |
Reported Net Profit |
250.47 |
85.80 |
70.14 |
43.73 |
29.45 |
Extraordinary Items |
165.68 |
-6.96 |
-1.40 |
0.10 |
0.01 |
Adjusted Net Profit |
84.79 |
92.76 |
71.54 |
43.63 |
29.44 |
Adjustment below Net Profit |
1.57 |
0.07 |
0.39 |
3.42 |
-7.84 |
Profit/Loss Balance carried down |
480.53 |
414.04 |
348.36 |
301.21 |
313.98 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
49.43 |
19.38 |
4.85 |
- |
34.38 |
P & L Balance carried down |
683.14 |
480.53 |
414.04 |
348.36 |
301.21 |
Dividend |
39.74 |
- |
- |
- |
7.75 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
205.00 |
50.00 |
100.00 |
25.00 |
40.00 |
Dividend Per Share(Rs) |
4.10 |
1.00 |
2.00 |
0.50 |
0.80 |
Earnings Per Share-Unit Curr |
25.85 |
8.85 |
7.24 |
4.51 |
3.04 |
Earnings Per Share(Adj)-Unit Curr |
25.85 |
8.85 |
7.24 |
4.51 |
3.04 |
Book Value |
87.36 |
66.23 |
59.56 |
52.58 |
47.37 |
Book Value(Adj)-Unit Curr |
87.36 |
66.23 |
59.56 |
52.58 |
47.37 |