INCOME : |
|
|
|
|
|
Sales Turnover |
2,087.18 |
2,229.32 |
1,903.07 |
1,087.52 |
2,362.21 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,087.18 |
2,229.32 |
1,903.07 |
1,087.52 |
2,362.21 |
Other Income |
37.55 |
40.19 |
34.45 |
40.69 |
34.16 |
Stock Adjustments |
24.99 |
37.93 |
109.02 |
-172.51 |
28.16 |
Total Income |
2,149.72 |
2,307.44 |
2,046.54 |
955.70 |
2,424.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,017.92 |
1,118.39 |
1,004.73 |
459.19 |
850.25 |
Power and Fuel Cost |
70.88 |
84.66 |
74.75 |
44.46 |
58.49 |
Other Manufacturing Expenses |
335.61 |
339.27 |
291.22 |
142.37 |
229.59 |
Selling and Administration Expenses |
197.16 |
151.41 |
117.45 |
69.95 |
846.94 |
Miscellaneous Expenses |
33.48 |
25.55 |
35.42 |
21.17 |
40.94 |
Employee Benefit Expenses |
172.27 |
179.07 |
159.54 |
122.99 |
194.92 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
322.40 |
409.08 |
363.43 |
95.58 |
203.40 |
Interest |
20.29 |
19.74 |
18.07 |
29.59 |
43.02 |
Gross Profit |
302.11 |
389.34 |
345.36 |
65.99 |
160.38 |
Depreciation |
55.03 |
57.76 |
58.54 |
60.77 |
72.78 |
Profit Before Tax |
247.08 |
331.58 |
286.82 |
5.22 |
87.60 |
Current Tax |
62.95 |
79.87 |
75.45 |
2.78 |
21.05 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.55 |
-0.10 |
-1.14 |
-2.90 |
-5.14 |
Reported Net Profit |
184.67 |
251.82 |
212.52 |
5.34 |
71.69 |
Extraordinary Items |
-0.84 |
3.70 |
0.07 |
0.39 |
1.02 |
Adjusted Net Profit |
185.51 |
248.12 |
212.45 |
4.95 |
70.67 |
Adjustment below Net Profit |
-50.82 |
-0.40 |
0.54 |
1.60 |
-11.52 |
Profit/Loss Balance carried down |
22.84 |
19.22 |
55.85 |
48.90 |
39.35 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
100.51 |
247.81 |
249.68 |
- |
50.62 |
P & L Balance carried down |
56.18 |
22.84 |
19.22 |
55.85 |
48.90 |
Dividend |
- |
- |
- |
- |
40.31 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
550.00 |
550.00 |
460.00 |
230.00 |
430.00 |
Dividend Per Share(Rs) |
11.00 |
11.00 |
9.20 |
4.60 |
8.60 |
Earnings Per Share-Unit Curr |
40.70 |
53.73 |
45.34 |
1.14 |
15.30 |
Earnings Per Share(Adj)-Unit Curr |
40.70 |
53.73 |
45.34 |
1.14 |
15.30 |
Book Value |
251.48 |
243.42 |
199.98 |
165.12 |
163.64 |
Book Value(Adj)-Unit Curr |
251.48 |
243.42 |
199.98 |
165.12 |
163.64 |