INCOME : |
|
|
|
|
|
Operating Income |
45,196.47 |
46,402.00 |
48,855.69 |
48,686.75 |
50,128.06 |
Other Income |
1,171.62 |
1,024.90 |
522.69 |
-202.13 |
1,688.36 |
Total Income |
46,368.09 |
47,426.90 |
49,378.38 |
48,484.62 |
51,816.42 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
37,927.22 |
38,902.07 |
43,638.01 |
44,866.83 |
50,655.33 |
Miscellaneous Expenses |
345.78 |
548.49 |
1,958.62 |
301.79 |
1,390.40 |
Interest |
0.65 |
0.58 |
- |
- |
- |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
206.50 |
218.59 |
209.76 |
138.95 |
198.85 |
Total Expenditure |
38,480.15 |
39,669.73 |
45,806.39 |
45,307.57 |
52,244.58 |
Gross Profit |
7,887.93 |
7,757.18 |
3,571.98 |
3,177.06 |
-428.16 |
Depreciation |
10.00 |
7.74 |
11.84 |
13.68 |
17.81 |
Profit Before Tax |
7,877.93 |
7,749.44 |
3,560.14 |
3,163.38 |
-445.97 |
Current Tax |
1,464.96 |
2,000.53 |
1,576.62 |
1,240.03 |
-68.65 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-84.33 |
-563.59 |
-22.22 |
2.92 |
-18.23 |
Reported Net Profit |
6,497.30 |
6,312.50 |
2,005.74 |
1,920.44 |
-359.09 |
Extraordinary Items |
-0.04 |
0.08 |
-0.11 |
- |
-0.34 |
Adjusted Net Profit |
6,497.34 |
6,312.42 |
2,005.85 |
1,920.44 |
-358.75 |
Adjustment below net profit |
- |
- |
- |
- |
-243.43 |
Profit/Loss Balance brought forward |
12,087.53 |
6,169.77 |
4,164.03 |
2,243.59 |
4,030.33 |
Appropriations |
1,263.17 |
394.74 |
- |
- |
1,184.22 |
P & L Balance carried down |
17,321.66 |
12,087.53 |
6,169.77 |
4,164.03 |
2,243.59 |
Dividend |
1,263.17 |
394.74 |
- |
- |
- |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
200.00 |
144.00 |
45.00 |
- |
- |
Dividend Per Share(Rs) |
10.00 |
7.20 |
2.25 |
- |
- |
Earnings Per Share-Unit Curr |
37.03 |
35.98 |
11.43 |
10.95 |
-2.05 |
Earnings Per Share(Adj)-Unit Curr |
37.03 |
35.98 |
11.43 |
10.95 |
-2.05 |
Book Value-Unit Curr |
296.37 |
239.27 |
180.44 |
163.16 |
124.96 |
Book Value(Adj)-Unit Curr |
296.37 |
239.27 |
180.44 |
163.16 |
124.96 |