INCOME : |
|
|
|
|
|
Sales Turnover |
3,478.41 |
3,451.57 |
2,387.72 |
1,707.30 |
3,053.45 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,478.41 |
3,451.57 |
2,387.72 |
1,707.30 |
3,053.45 |
Other Income |
61.47 |
37.35 |
55.90 |
94.04 |
68.84 |
Stock Adjustments |
33.66 |
36.09 |
255.45 |
-261.73 |
34.27 |
Total Income |
3,573.54 |
3,525.01 |
2,699.07 |
1,539.61 |
3,156.56 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,528.12 |
1,549.72 |
1,342.25 |
575.77 |
1,330.57 |
Power and Fuel Cost |
59.37 |
56.22 |
43.40 |
38.83 |
60.22 |
Other Manufacturing Expenses |
15.05 |
15.32 |
15.88 |
14.15 |
21.61 |
Selling and Administration Expenses |
655.58 |
598.37 |
404.55 |
253.82 |
361.55 |
Miscellaneous Expenses |
84.07 |
48.07 |
36.09 |
62.05 |
96.63 |
Employee Benefit Expenses |
418.26 |
418.69 |
378.68 |
339.82 |
376.42 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
813.12 |
838.61 |
478.20 |
255.15 |
909.55 |
Interest |
125.87 |
118.24 |
99.43 |
108.12 |
128.71 |
Gross Profit |
687.25 |
720.37 |
378.77 |
147.03 |
780.84 |
Depreciation |
338.61 |
294.74 |
241.95 |
264.72 |
295.77 |
Profit Before Tax |
348.64 |
425.63 |
136.82 |
-117.69 |
485.07 |
Current Tax |
101.33 |
115.71 |
4.21 |
- |
117.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-12.62 |
-9.20 |
31.73 |
-27.41 |
41.15 |
Reported Net Profit |
259.93 |
319.12 |
100.89 |
-90.28 |
326.92 |
Extraordinary Items |
-30.37 |
-2.01 |
0.48 |
-6.81 |
-2.11 |
Adjusted Net Profit |
290.30 |
321.13 |
100.41 |
-83.47 |
329.03 |
Adjustment below Net Profit |
-0.32 |
1.03 |
4.98 |
4.89 |
-96.54 |
Profit/Loss Balance carried down |
1,169.62 |
1,549.95 |
1,495.49 |
1,632.30 |
1,482.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
173.51 |
700.48 |
51.41 |
51.41 |
80.33 |
P & L Balance carried down |
1,255.71 |
1,169.62 |
1,549.95 |
1,495.49 |
1,632.30 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
240.00 |
270.00 |
1,090.00 |
80.00 |
80.00 |
Dividend Per Share(Rs) |
12.00 |
13.50 |
54.50 |
4.00 |
4.00 |
Earnings Per Share-Unit Curr |
20.22 |
24.83 |
7.85 |
-7.02 |
25.44 |
Earnings Per Share(Adj)-Unit Curr |
20.22 |
24.83 |
7.85 |
-7.02 |
25.44 |
Book Value |
118.26 |
111.56 |
141.15 |
136.92 |
147.56 |
Book Value(Adj)-Unit Curr |
118.26 |
111.56 |
141.15 |
136.92 |
147.56 |