INCOME : |
|
|
|
|
|
Sales Turnover |
4,607.11 |
4,321.21 |
3,686.69 |
2,211.75 |
2,428.56 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,607.11 |
4,321.21 |
3,686.69 |
2,211.75 |
2,428.56 |
Other Income |
11.92 |
23.74 |
14.38 |
4.19 |
10.16 |
Stock Adjustments |
-21.10 |
66.82 |
143.59 |
20.40 |
-37.74 |
Total Income |
4,597.93 |
4,411.77 |
3,844.66 |
2,236.34 |
2,400.98 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
3,292.09 |
3,205.35 |
2,825.27 |
1,547.15 |
1,637.50 |
Power and Fuel Cost |
164.35 |
155.91 |
139.62 |
92.00 |
91.19 |
Other Manufacturing Expenses |
176.62 |
176.97 |
135.64 |
83.37 |
89.20 |
Selling and Administration Expenses |
97.35 |
93.79 |
72.98 |
52.79 |
63.81 |
Miscellaneous Expenses |
112.16 |
106.82 |
54.39 |
43.40 |
58.85 |
Employee Benefit Expenses |
479.01 |
426.65 |
352.13 |
274.60 |
284.10 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
276.35 |
246.28 |
264.63 |
143.03 |
176.33 |
Interest |
108.48 |
95.66 |
63.10 |
52.68 |
61.53 |
Gross Profit |
167.87 |
150.62 |
201.53 |
90.35 |
114.80 |
Depreciation |
78.85 |
68.47 |
95.02 |
80.63 |
70.20 |
Profit Before Tax |
89.02 |
82.15 |
106.51 |
9.72 |
44.60 |
Current Tax |
12.29 |
11.96 |
27.08 |
1.38 |
12.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
8.86 |
7.73 |
-0.36 |
1.59 |
-21.63 |
Reported Net Profit |
67.87 |
62.46 |
79.79 |
6.75 |
54.11 |
Extraordinary Items |
0.05 |
0.11 |
- |
- |
- |
Adjusted Net Profit |
67.82 |
62.35 |
79.79 |
6.75 |
54.11 |
Adjustment below Net Profit |
- |
-6.44 |
- |
- |
- |
Profit/Loss Balance carried down |
200.42 |
171.59 |
94.21 |
95.84 |
86.21 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.55 |
27.19 |
2.41 |
8.38 |
44.48 |
P & L Balance carried down |
258.74 |
200.42 |
171.59 |
94.21 |
95.84 |
Dividend |
- |
7.22 |
- |
- |
8.70 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
73.90 |
69.70 |
83.00 |
10.00 |
56.50 |
Dividend Per Share(Rs) |
7.39 |
6.97 |
8.30 |
1.00 |
5.65 |
Earnings Per Share-Unit Curr |
27.78 |
25.96 |
33.16 |
2.81 |
22.49 |
Earnings Per Share(Adj)-Unit Curr |
27.78 |
25.96 |
33.16 |
2.81 |
22.49 |
Book Value |
325.03 |
292.75 |
280.59 |
249.09 |
248.33 |
Book Value(Adj)-Unit Curr |
325.03 |
292.75 |
280.59 |
249.09 |
248.33 |