INCOME : |
|
|
|
|
|
Sales Turnover |
1,837.50 |
1,672.51 |
1,560.67 |
1,472.89 |
1,370.42 |
Excise Duty |
417.03 |
380.07 |
382.50 |
361.91 |
131.07 |
Net Sales |
1,420.47 |
1,292.44 |
1,178.17 |
1,110.98 |
1,239.35 |
Other Income |
79.60 |
76.40 |
46.67 |
41.79 |
47.36 |
Stock Adjustments |
29.32 |
-8.75 |
2.76 |
-1.75 |
1.60 |
Total Income |
1,529.39 |
1,360.09 |
1,227.60 |
1,151.02 |
1,288.31 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
784.16 |
612.21 |
516.26 |
477.15 |
600.15 |
Power and Fuel Cost |
6.97 |
6.58 |
7.51 |
7.61 |
9.01 |
Other Manufacturing Expenses |
21.58 |
22.97 |
20.84 |
13.25 |
9.27 |
Selling and Administration Expenses |
111.64 |
96.92 |
76.21 |
39.04 |
53.06 |
Miscellaneous Expenses |
42.27 |
41.98 |
32.12 |
46.76 |
52.39 |
Employee Benefit Expenses |
129.96 |
120.33 |
116.35 |
114.83 |
102.42 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
432.80 |
459.09 |
458.31 |
452.38 |
462.01 |
Interest |
- |
- |
- |
- |
- |
Gross Profit |
432.80 |
459.09 |
458.31 |
452.38 |
462.01 |
Depreciation |
38.11 |
30.20 |
30.10 |
35.07 |
41.76 |
Profit Before Tax |
394.69 |
428.89 |
428.21 |
417.31 |
420.25 |
Current Tax |
90.15 |
98.17 |
104.18 |
105.86 |
110.86 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.98 |
3.74 |
3.80 |
0.65 |
5.30 |
Reported Net Profit |
301.57 |
326.98 |
320.23 |
310.79 |
304.09 |
Extraordinary Items |
2.04 |
0.05 |
0.53 |
0.01 |
0.17 |
Adjusted Net Profit |
299.53 |
326.93 |
319.70 |
310.78 |
303.92 |
Adjustment below Net Profit |
0.92 |
0.31 |
-0.24 |
-0.41 |
-30.15 |
Profit/Loss Balance carried down |
793.56 |
711.65 |
597.65 |
480.89 |
383.65 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
260.77 |
245.39 |
205.99 |
193.63 |
176.70 |
P & L Balance carried down |
835.28 |
793.56 |
711.65 |
597.65 |
480.89 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,500.00 |
1,500.00 |
1,400.00 |
1,140.00 |
1,030.00 |
Dividend Per Share(Rs) |
150.00 |
150.00 |
140.00 |
114.00 |
103.00 |
Earnings Per Share-Unit Curr |
195.29 |
211.75 |
207.38 |
201.27 |
196.93 |
Earnings Per Share(Adj)-Unit Curr |
17.75 |
19.25 |
18.85 |
18.30 |
17.90 |
Book Value |
811.05 |
763.96 |
695.70 |
609.02 |
509.71 |
Book Value(Adj)-Unit Curr |
73.73 |
69.45 |
63.25 |
55.37 |
46.34 |