INCOME : |
|
|
|
|
|
Sales Turnover |
3,524.78 |
3,072.01 |
2,613.21 |
1,572.12 |
1,635.86 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,524.78 |
3,072.01 |
2,613.21 |
1,572.12 |
1,635.86 |
Other Income |
10.25 |
13.89 |
3.89 |
5.88 |
3.58 |
Stock Adjustments |
58.78 |
78.86 |
35.40 |
33.87 |
-10.17 |
Total Income |
3,593.81 |
3,164.76 |
2,652.50 |
1,611.87 |
1,629.27 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,641.09 |
2,321.58 |
1,918.50 |
1,153.72 |
1,158.03 |
Power and Fuel Cost |
120.09 |
121.00 |
88.58 |
59.17 |
61.32 |
Other Manufacturing Expenses |
189.11 |
156.46 |
128.77 |
102.10 |
103.01 |
Selling and Administration Expenses |
181.37 |
214.83 |
206.82 |
97.51 |
88.79 |
Miscellaneous Expenses |
17.58 |
6.72 |
26.34 |
3.40 |
3.30 |
Employee Benefit Expenses |
151.64 |
125.89 |
96.60 |
73.59 |
83.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
292.94 |
218.28 |
186.90 |
122.38 |
131.46 |
Interest |
77.75 |
65.57 |
57.35 |
54.68 |
60.18 |
Gross Profit |
215.19 |
152.71 |
129.55 |
67.70 |
71.28 |
Depreciation |
35.29 |
32.59 |
28.97 |
27.50 |
26.35 |
Profit Before Tax |
179.90 |
120.12 |
100.58 |
40.20 |
44.93 |
Current Tax |
45.33 |
33.55 |
24.81 |
9.13 |
13.91 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.03 |
-0.34 |
0.75 |
1.01 |
-2.86 |
Reported Net Profit |
130.54 |
86.90 |
75.02 |
30.05 |
33.88 |
Extraordinary Items |
0.04 |
-0.02 |
- |
-0.04 |
-0.04 |
Adjusted Net Profit |
130.50 |
86.92 |
75.02 |
30.09 |
33.92 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
414.76 |
338.51 |
267.28 |
237.22 |
203.35 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
22.70 |
10.65 |
3.79 |
- |
- |
P & L Balance carried down |
522.60 |
414.76 |
338.51 |
267.28 |
237.22 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
225.00 |
175.00 |
- |
- |
Dividend Per Share(Rs) |
6.00 |
4.50 |
3.50 |
- |
- |
Earnings Per Share-Unit Curr |
41.08 |
31.88 |
28.85 |
12.26 |
14.73 |
Earnings Per Share(Adj)-Unit Curr |
41.08 |
31.88 |
28.85 |
12.26 |
14.73 |
Book Value |
315.23 |
219.55 |
179.16 |
156.47 |
149.37 |
Book Value(Adj)-Unit Curr |
315.23 |
219.55 |
179.16 |
156.47 |
149.37 |