INCOME : |
|
|
|
|
|
Sales Turnover |
2,914.06 |
2,782.77 |
2,653.27 |
2,359.15 |
2,410.48 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,914.06 |
2,782.77 |
2,653.27 |
2,359.15 |
2,410.48 |
Other Income |
28.86 |
18.57 |
23.72 |
22.77 |
9.05 |
Stock Adjustments |
22.14 |
-77.67 |
172.31 |
-44.15 |
53.54 |
Total Income |
2,965.06 |
2,723.67 |
2,849.30 |
2,337.77 |
2,473.07 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,241.84 |
1,256.65 |
1,389.01 |
959.13 |
1,092.86 |
Power and Fuel Cost |
107.65 |
91.61 |
87.07 |
73.47 |
76.47 |
Other Manufacturing Expenses |
395.67 |
342.33 |
311.75 |
239.34 |
296.07 |
Selling and Administration Expenses |
368.46 |
310.38 |
266.08 |
224.79 |
277.93 |
Miscellaneous Expenses |
24.56 |
22.69 |
19.36 |
19.78 |
15.28 |
Employee Benefit Expenses |
389.10 |
343.25 |
334.69 |
301.39 |
293.99 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
437.78 |
356.76 |
441.34 |
519.87 |
420.47 |
Interest |
21.02 |
21.65 |
17.20 |
18.69 |
19.34 |
Gross Profit |
416.76 |
335.11 |
424.14 |
501.18 |
401.13 |
Depreciation |
147.49 |
125.10 |
113.54 |
110.02 |
109.42 |
Profit Before Tax |
269.27 |
210.01 |
310.60 |
391.16 |
291.71 |
Current Tax |
67.23 |
54.59 |
80.98 |
102.03 |
74.92 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.57 |
0.95 |
-3.06 |
-2.43 |
-9.46 |
Reported Net Profit |
200.47 |
154.47 |
232.68 |
291.56 |
226.25 |
Extraordinary Items |
-1.87 |
-1.88 |
-0.44 |
4.97 |
-0.02 |
Adjusted Net Profit |
202.34 |
156.35 |
233.12 |
286.59 |
226.27 |
Adjustment below Net Profit |
- |
- |
- |
- |
-4.59 |
Profit/Loss Balance carried down |
80.64 |
63.40 |
42.83 |
51.27 |
39.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
187.23 |
137.23 |
212.11 |
300.00 |
209.73 |
P & L Balance carried down |
93.88 |
80.64 |
63.40 |
42.83 |
51.27 |
Dividend |
- |
- |
- |
- |
31.03 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
250.00 |
250.00 |
250.00 |
125.00 |
Dividend Per Share(Rs) |
3.00 |
2.50 |
2.50 |
2.50 |
1.25 |
Earnings Per Share-Unit Curr |
8.05 |
6.21 |
9.35 |
11.74 |
9.12 |
Earnings Per Share(Adj)-Unit Curr |
8.05 |
6.21 |
9.35 |
11.74 |
9.12 |
Book Value |
80.40 |
74.53 |
70.72 |
63.30 |
51.27 |
Book Value(Adj)-Unit Curr |
80.40 |
74.53 |
70.72 |
63.30 |
51.27 |