INCOME : |
|
|
|
|
|
Sales Turnover |
423.45 |
337.22 |
460.97 |
402.19 |
512.95 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
423.45 |
337.22 |
460.97 |
402.19 |
512.95 |
Other Income |
6.88 |
10.96 |
11.92 |
8.33 |
14.26 |
Stock Adjustments |
54.44 |
3.59 |
7.81 |
10.61 |
-3.21 |
Total Income |
484.77 |
351.77 |
480.70 |
421.13 |
524.00 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
316.63 |
209.59 |
315.71 |
283.67 |
365.57 |
Power and Fuel Cost |
12.04 |
8.04 |
5.71 |
5.69 |
6.62 |
Other Manufacturing Expenses |
65.72 |
41.77 |
53.44 |
48.59 |
48.02 |
Selling and Administration Expenses |
33.55 |
42.57 |
59.32 |
33.21 |
36.54 |
Miscellaneous Expenses |
1.88 |
2.46 |
2.78 |
1.84 |
0.79 |
Employee Benefit Expenses |
16.36 |
14.03 |
12.87 |
12.66 |
11.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
38.59 |
33.33 |
30.87 |
35.48 |
54.96 |
Interest |
14.99 |
11.09 |
5.91 |
4.06 |
6.39 |
Gross Profit |
23.60 |
22.24 |
24.96 |
31.42 |
48.57 |
Depreciation |
12.04 |
9.27 |
4.24 |
3.45 |
3.20 |
Profit Before Tax |
11.56 |
12.97 |
20.72 |
27.97 |
45.37 |
Current Tax |
2.05 |
1.04 |
5.44 |
7.35 |
10.98 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.34 |
2.98 |
0.28 |
0.38 |
-0.43 |
Reported Net Profit |
8.17 |
8.96 |
14.99 |
20.24 |
34.82 |
Extraordinary Items |
- |
0.12 |
0.16 |
-0.01 |
- |
Adjusted Net Profit |
8.17 |
8.84 |
14.83 |
20.25 |
34.82 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
181.52 |
174.31 |
162.52 |
143.57 |
112.43 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.24 |
1.74 |
3.20 |
1.29 |
3.68 |
P & L Balance carried down |
188.46 |
181.52 |
174.31 |
162.52 |
143.57 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.00 |
13.50 |
20.00 |
30.00 |
15.00 |
Dividend Per Share(Rs) |
1.20 |
1.35 |
2.00 |
3.00 |
1.50 |
Earnings Per Share-Unit Curr |
6.07 |
6.91 |
12.95 |
18.96 |
34.25 |
Earnings Per Share(Adj)-Unit Curr |
1.21 |
1.38 |
2.46 |
3.60 |
6.50 |
Book Value |
210.66 |
204.41 |
190.93 |
174.33 |
153.73 |
Book Value(Adj)-Unit Curr |
42.13 |
40.88 |
36.21 |
33.06 |
29.16 |