INCOME : |
|
|
|
|
|
Sales Turnover |
1,678.94 |
1,470.11 |
1,255.01 |
1,003.23 |
741.33 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,678.94 |
1,470.11 |
1,255.01 |
1,003.23 |
741.33 |
Other Income |
56.31 |
44.35 |
36.35 |
15.38 |
28.04 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,735.25 |
1,514.46 |
1,291.36 |
1,018.61 |
769.37 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
7.06 |
6.07 |
3.84 |
3.16 |
6.68 |
Other Manufacturing Expenses |
336.61 |
331.98 |
263.28 |
141.68 |
133.45 |
Selling and Administration Expenses |
143.86 |
134.47 |
98.41 |
57.47 |
98.12 |
Miscellaneous Expenses |
63.71 |
41.47 |
27.10 |
39.30 |
20.83 |
Employee Benefit Expenses |
839.54 |
713.45 |
560.17 |
493.77 |
461.66 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
344.48 |
287.01 |
338.57 |
283.23 |
48.63 |
Interest |
2.62 |
4.64 |
5.16 |
10.64 |
19.82 |
Gross Profit |
341.86 |
282.37 |
333.41 |
272.59 |
28.81 |
Depreciation |
89.25 |
80.07 |
69.03 |
50.01 |
48.57 |
Profit Before Tax |
252.61 |
202.30 |
264.38 |
222.58 |
-19.76 |
Current Tax |
103.24 |
70.27 |
42.71 |
51.41 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-16.24 |
-1.97 |
19.59 |
-36.08 |
11.53 |
Reported Net Profit |
165.60 |
133.99 |
202.08 |
207.25 |
-31.28 |
Extraordinary Items |
-7.31 |
0.05 |
7.54 |
-0.89 |
14.75 |
Adjusted Net Profit |
172.91 |
133.94 |
194.54 |
208.14 |
-46.03 |
Adjustment below Net Profit |
1.66 |
-10.24 |
1.56 |
-1.05 |
-2.61 |
Profit/Loss Balance carried down |
675.63 |
585.39 |
381.75 |
175.55 |
209.44 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
33.80 |
33.51 |
- |
- |
- |
P & L Balance carried down |
809.09 |
675.63 |
585.39 |
381.75 |
175.55 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
70.00 |
50.00 |
50.00 |
- |
- |
Dividend Per Share(Rs) |
3.50 |
2.50 |
2.50 |
- |
- |
Earnings Per Share-Unit Curr |
12.10 |
9.87 |
15.02 |
15.59 |
-2.36 |
Earnings Per Share(Adj)-Unit Curr |
12.10 |
9.87 |
15.02 |
15.59 |
-2.36 |
Book Value |
128.44 |
113.86 |
108.16 |
89.20 |
67.48 |
Book Value(Adj)-Unit Curr |
128.44 |
113.86 |
108.16 |
89.20 |
67.48 |