INCOME : |
|
|
|
|
|
Sales Turnover |
1,801.56 |
2,082.53 |
1,354.93 |
781.79 |
1,183.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,801.56 |
2,082.53 |
1,354.93 |
781.79 |
1,183.98 |
Other Income |
51.48 |
30.52 |
16.65 |
19.32 |
22.73 |
Stock Adjustments |
95.28 |
-13.75 |
-138.78 |
97.40 |
53.05 |
Total Income |
1,948.32 |
2,099.30 |
1,232.80 |
898.51 |
1,259.76 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
712.26 |
621.43 |
381.89 |
298.45 |
384.29 |
Power and Fuel Cost |
258.18 |
282.49 |
186.84 |
105.93 |
140.93 |
Other Manufacturing Expenses |
402.77 |
414.33 |
295.70 |
219.36 |
292.70 |
Selling and Administration Expenses |
61.09 |
88.03 |
75.54 |
43.01 |
39.61 |
Miscellaneous Expenses |
29.79 |
30.54 |
26.00 |
23.55 |
30.34 |
Employee Benefit Expenses |
92.88 |
97.90 |
84.59 |
81.34 |
82.32 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
391.35 |
564.58 |
182.24 |
126.87 |
289.57 |
Interest |
2.14 |
3.19 |
2.87 |
2.91 |
6.89 |
Gross Profit |
389.21 |
561.39 |
179.37 |
123.96 |
282.68 |
Depreciation |
43.81 |
45.25 |
40.83 |
37.60 |
35.00 |
Profit Before Tax |
345.40 |
516.14 |
138.54 |
86.36 |
247.68 |
Current Tax |
86.30 |
129.94 |
34.55 |
18.44 |
45.17 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.27 |
-0.34 |
0.89 |
-32.35 |
29.05 |
Reported Net Profit |
259.37 |
386.54 |
103.10 |
100.27 |
173.46 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
259.37 |
386.54 |
103.10 |
100.27 |
173.46 |
Adjustment below Net Profit |
8.95 |
-8.04 |
1.91 |
2.08 |
-4.84 |
Profit/Loss Balance carried down |
428.87 |
166.14 |
176.89 |
199.77 |
156.38 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
137.84 |
115.77 |
115.76 |
125.23 |
125.23 |
P & L Balance carried down |
559.35 |
428.87 |
166.14 |
176.89 |
199.77 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
250.00 |
300.00 |
125.00 |
125.00 |
200.00 |
Dividend Per Share(Rs) |
5.00 |
6.00 |
2.50 |
2.50 |
4.00 |
Earnings Per Share-Unit Curr |
43.08 |
64.21 |
17.13 |
16.66 |
28.81 |
Earnings Per Share(Adj)-Unit Curr |
43.08 |
64.21 |
17.13 |
16.66 |
28.81 |
Book Value |
307.22 |
263.82 |
202.25 |
184.97 |
165.76 |
Book Value(Adj)-Unit Curr |
307.22 |
263.82 |
202.25 |
184.97 |
165.76 |