INCOME : |
|
|
|
|
|
Operating Income |
5,829.91 |
4,815.07 |
4,562.80 |
5,172.26 |
4,311.30 |
Other Income |
24.74 |
11.79 |
24.20 |
21.25 |
40.89 |
Total Income |
5,854.65 |
4,826.86 |
4,587.00 |
5,193.51 |
4,352.19 |
EXPENDITURE : |
|
|
|
|
|
Operating & Administration Expenses |
432.63 |
358.72 |
346.88 |
258.01 |
354.84 |
Miscellaneous Expenses |
162.26 |
98.21 |
132.69 |
165.66 |
122.94 |
Interest |
1,828.12 |
1,498.41 |
1,391.80 |
1,719.98 |
1,391.20 |
Less: Pre-operative Expenses Capitalised |
- |
- |
- |
- |
- |
Employee Expense |
1,022.17 |
1,002.57 |
808.38 |
624.66 |
649.14 |
Total Expenditure |
3,445.18 |
2,957.91 |
2,679.75 |
2,768.31 |
2,518.12 |
Gross Profit |
2,409.46 |
1,868.94 |
1,907.24 |
2,425.22 |
1,834.08 |
Depreciation |
187.83 |
162.62 |
157.46 |
155.67 |
154.07 |
Profit Before Tax |
2,221.63 |
1,706.32 |
1,749.78 |
2,269.55 |
1,680.01 |
Current Tax |
572.76 |
454.49 |
420.01 |
600.33 |
429.60 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-8.91 |
-14.42 |
25.23 |
-28.70 |
20.10 |
Reported Net Profit |
1,657.78 |
1,266.26 |
1,304.54 |
1,697.92 |
1,230.31 |
Extraordinary Items |
0.43 |
0.59 |
0.71 |
0.61 |
0.89 |
Adjusted Net Profit |
1,657.35 |
1,265.67 |
1,303.83 |
1,697.31 |
1,229.42 |
Adjustment below net profit |
- |
- |
- |
- |
-27.46 |
Profit/Loss Balance brought forward |
5,018.31 |
4,259.22 |
3,513.50 |
2,261.52 |
1,472.01 |
Appropriations |
279.32 |
253.92 |
297.91 |
105.27 |
168.37 |
P & L Balance carried down |
6,065.22 |
5,018.31 |
4,259.22 |
3,513.50 |
2,261.52 |
Dividend |
279.32 |
253.92 |
253.91 |
105.77 |
279.90 |
Preference Share Dividend |
- |
- |
- |
- |
- |
Equity Dividend Rate (%) |
165.00 |
150.00 |
150.00 |
100.00 |
137.50 |
Dividend Per Share(Rs) |
3.30 |
3.00 |
3.00 |
2.00 |
2.75 |
Earnings Per Share-Unit Curr |
19.59 |
14.96 |
15.41 |
20.06 |
14.56 |
Earnings Per Share(Adj)-Unit Curr |
19.59 |
14.96 |
15.41 |
20.06 |
14.56 |
Book Value-Unit Curr |
122.27 |
106.10 |
93.84 |
81.55 |
63.00 |
Book Value(Adj)-Unit Curr |
122.27 |
106.10 |
93.84 |
81.55 |
63.00 |