INCOME : |
|
|
|
|
|
Sales Turnover |
8,687.63 |
7,674.92 |
7,098.60 |
6,377.97 |
7,206.60 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
8,687.63 |
7,674.92 |
7,098.60 |
6,377.97 |
7,206.60 |
Other Income |
300.13 |
1,256.81 |
167.89 |
219.96 |
250.39 |
Stock Adjustments |
374.17 |
-308.31 |
178.27 |
-279.25 |
302.05 |
Total Income |
9,361.93 |
8,623.42 |
7,444.76 |
6,318.68 |
7,759.04 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
7,266.76 |
5,804.02 |
5,549.57 |
4,479.98 |
5,685.77 |
Power and Fuel Cost |
15.61 |
13.69 |
10.26 |
8.38 |
11.35 |
Other Manufacturing Expenses |
239.46 |
203.54 |
89.73 |
87.28 |
90.19 |
Selling and Administration Expenses |
440.86 |
358.36 |
356.41 |
306.46 |
396.54 |
Miscellaneous Expenses |
119.08 |
230.17 |
139.41 |
188.79 |
203.76 |
Employee Benefit Expenses |
458.26 |
436.68 |
488.54 |
465.44 |
521.19 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
821.90 |
1,576.96 |
810.84 |
782.35 |
850.24 |
Interest |
20.88 |
12.46 |
14.55 |
19.10 |
8.84 |
Gross Profit |
801.02 |
1,564.50 |
796.29 |
763.25 |
841.40 |
Depreciation |
42.82 |
36.33 |
33.13 |
29.83 |
28.56 |
Profit Before Tax |
758.20 |
1,528.17 |
763.16 |
733.42 |
812.84 |
Current Tax |
131.20 |
110.85 |
174.42 |
176.48 |
184.43 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
22.74 |
12.01 |
5.27 |
-13.36 |
33.32 |
Reported Net Profit |
604.26 |
1,405.31 |
583.47 |
570.30 |
595.09 |
Extraordinary Items |
-0.30 |
894.97 |
-0.97 |
-0.08 |
-39.50 |
Adjusted Net Profit |
604.56 |
510.34 |
584.44 |
570.38 |
634.59 |
Adjustment below Net Profit |
-12.40 |
50.65 |
- |
5.89 |
187.62 |
Profit/Loss Balance carried down |
4,537.11 |
3,283.14 |
2,898.14 |
2,474.30 |
1,843.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
160.63 |
201.99 |
198.47 |
152.35 |
152.35 |
P & L Balance carried down |
4,968.34 |
4,537.11 |
3,283.14 |
2,898.14 |
2,474.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
550.00 |
425.00 |
550.00 |
500.00 |
400.00 |
Dividend Per Share(Rs) |
5.50 |
4.25 |
5.50 |
5.00 |
4.00 |
Earnings Per Share-Unit Curr |
18.27 |
42.48 |
17.64 |
17.24 |
17.99 |
Earnings Per Share(Adj)-Unit Curr |
18.27 |
42.48 |
17.64 |
17.24 |
17.99 |
Book Value |
226.67 |
204.75 |
168.34 |
150.69 |
127.52 |
Book Value(Adj)-Unit Curr |
226.67 |
204.75 |
168.34 |
150.69 |
127.52 |