| INCOME : |
| Operating Income |
1,572.94 |
3,175.61 |
1,932.72 |
1,831.13 |
425.54 |
| Other Income |
27.31 |
0.08 |
4.29 |
2.03 |
5.60 |
| Total Income |
1,600.25 |
3,175.69 |
1,937.01 |
1,833.16 |
431.14 |
| EXPENDITURE : |
|
|
|
|
|
| Operating & Administration Expenses |
- |
- |
- |
- |
- |
| Miscellaneous Expenses |
25.88 |
16.65 |
21.52 |
20.41 |
15.77 |
| Interest |
1.48 |
2.16 |
6.94 |
3.15 |
3.80 |
| Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
| Employee Expense |
44.55 |
43.74 |
42.00 |
36.05 |
36.17 |
| Total Expenditure |
155.71 |
123.08 |
126.32 |
100.30 |
89.55 |
| Gross Profit |
1,444.54 |
3,052.61 |
1,810.69 |
1,732.86 |
341.59 |
| Depreciation |
31.82 |
31.79 |
31.84 |
31.74 |
31.68 |
| Profit Before Tax |
1,412.72 |
3,020.82 |
1,778.85 |
1,701.12 |
309.91 |
| Current Tax |
140.36 |
110.77 |
62.97 |
63.98 |
101.25 |
| Fringe Benefit tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-19.47 |
13.59 |
4.30 |
6.62 |
10.07 |
| Reported Net Profit |
1,291.83 |
2,896.46 |
1,711.58 |
1,630.52 |
198.59 |
| Extraordinary Items |
23.46 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted Net Profit |
1,268.37 |
2,896.46 |
1,711.58 |
1,630.52 |
198.59 |
| Adjustment below net profit |
3,296.46 |
312.09 |
220.04 |
131.70 |
290.15 |
| Profit/Loss Balance brought forward |
4,983.48 |
3,723.84 |
3,637.00 |
3,647.69 |
3,198.67 |
| Appropriations |
1,215.53 |
1,948.91 |
1,844.78 |
1,772.91 |
0.00 |
| P & L Balance carried down |
8,356.24 |
4,983.48 |
3,723.84 |
3,637.00 |
3,647.69 |
| Dividend |
723.41 |
1,224.23 |
1,224.23 |
1,001.64 |
0.00 |
| Preference Share Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend Rate (%) |
930.00 |
1,310.00 |
1,230.00 |
1,150.00 |
400.00 |
| Dividend Per Share(Rs) |
93.00 |
131.00 |
123.00 |
115.00 |
40.00 |
| Earnings Per Share-Unit Curr |
116.08 |
260.26 |
153.79 |
146.51 |
17.84 |
| Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
| Book Value-Unit Curr |
1,740.68 |
1,692.42 |
1,407.61 |
1,382.68 |
1,259.48 |
| Book Value(Adj)-Unit Curr |
1,740.68 |
1,692.42 |
1,407.61 |
1,382.68 |
1,259.48 |