INCOME : |
|
|
|
|
|
Sales Turnover |
2,220.32 |
2,525.58 |
1,998.09 |
1,562.76 |
1,609.29 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,220.32 |
2,525.58 |
1,998.09 |
1,562.76 |
1,609.29 |
Other Income |
6.70 |
39.36 |
5.87 |
9.02 |
3.86 |
Stock Adjustments |
22.27 |
-49.96 |
3.78 |
31.72 |
36.24 |
Total Income |
2,249.29 |
2,514.98 |
2,007.74 |
1,603.50 |
1,649.39 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,515.26 |
1,678.60 |
1,443.30 |
1,103.93 |
1,097.58 |
Power and Fuel Cost |
48.24 |
89.70 |
45.19 |
43.12 |
64.59 |
Other Manufacturing Expenses |
149.71 |
156.15 |
117.56 |
85.49 |
92.21 |
Selling and Administration Expenses |
63.63 |
65.10 |
53.32 |
34.57 |
45.00 |
Miscellaneous Expenses |
10.35 |
37.98 |
10.48 |
4.43 |
2.84 |
Employee Benefit Expenses |
149.00 |
143.87 |
116.57 |
112.36 |
111.86 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
313.10 |
343.57 |
221.33 |
219.60 |
235.32 |
Interest |
31.65 |
49.32 |
31.74 |
39.34 |
44.34 |
Gross Profit |
281.45 |
294.25 |
189.59 |
180.26 |
190.98 |
Depreciation |
57.59 |
74.04 |
67.86 |
65.72 |
64.94 |
Profit Before Tax |
223.86 |
220.21 |
121.73 |
114.54 |
126.04 |
Current Tax |
40.56 |
44.27 |
22.21 |
20.88 |
21.71 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
31.00 |
32.55 |
19.54 |
1.51 |
8.70 |
Reported Net Profit |
152.30 |
143.39 |
79.98 |
92.14 |
95.64 |
Extraordinary Items |
0.60 |
0.01 |
-1.68 |
2.72 |
0.01 |
Adjusted Net Profit |
151.70 |
143.38 |
81.66 |
89.42 |
95.63 |
Adjustment below Net Profit |
- |
- |
- |
- |
-2.58 |
Profit/Loss Balance carried down |
58.29 |
27.43 |
34.99 |
30.39 |
24.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
115.67 |
112.54 |
87.54 |
87.54 |
87.54 |
P & L Balance carried down |
94.91 |
58.29 |
27.43 |
34.99 |
30.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
125.00 |
125.00 |
100.00 |
100.00 |
100.00 |
Dividend Per Share(Rs) |
12.50 |
12.50 |
10.00 |
10.00 |
10.00 |
Earnings Per Share-Unit Curr |
121.46 |
114.35 |
63.78 |
73.48 |
76.27 |
Earnings Per Share(Adj)-Unit Curr |
121.46 |
114.35 |
63.78 |
73.48 |
76.27 |
Book Value |
1,346.45 |
1,237.58 |
1,135.11 |
1,081.43 |
1,016.72 |
Book Value(Adj)-Unit Curr |
1,346.45 |
1,237.58 |
1,135.11 |
1,081.43 |
1,016.72 |