INCOME : |
|
|
|
|
|
Sales Turnover |
766.12 |
584.73 |
448.06 |
454.36 |
444.20 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
766.12 |
584.73 |
448.06 |
454.36 |
444.20 |
Other Income |
49.47 |
34.16 |
34.07 |
36.63 |
63.75 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
815.59 |
618.89 |
482.13 |
490.99 |
507.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
3.27 |
2.86 |
2.67 |
2.70 |
4.40 |
Other Manufacturing Expenses |
35.11 |
22.92 |
25.11 |
19.19 |
22.71 |
Selling and Administration Expenses |
77.24 |
56.24 |
42.11 |
29.74 |
61.19 |
Miscellaneous Expenses |
9.75 |
7.28 |
5.88 |
3.17 |
11.88 |
Employee Benefit Expenses |
427.22 |
338.37 |
335.88 |
277.47 |
266.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
263.00 |
191.22 |
70.48 |
158.72 |
141.03 |
Interest |
0.72 |
0.77 |
0.39 |
0.77 |
0.75 |
Gross Profit |
262.28 |
190.45 |
70.09 |
157.95 |
140.28 |
Depreciation |
13.16 |
17.06 |
13.23 |
11.43 |
11.23 |
Profit Before Tax |
249.12 |
173.39 |
56.86 |
146.52 |
129.05 |
Current Tax |
56.58 |
41.90 |
12.86 |
28.01 |
21.07 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
6.59 |
1.12 |
1.90 |
6.47 |
5.76 |
Reported Net Profit |
185.95 |
130.37 |
42.10 |
112.04 |
102.22 |
Extraordinary Items |
24.65 |
15.97 |
14.73 |
6.97 |
2.34 |
Adjusted Net Profit |
161.30 |
114.40 |
27.37 |
105.07 |
99.88 |
Adjustment below Net Profit |
-3.43 |
3.04 |
-191.79 |
-1.47 |
-4.49 |
Profit/Loss Balance carried down |
548.34 |
433.67 |
600.78 |
498.92 |
427.33 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
26.77 |
18.74 |
17.42 |
8.71 |
26.14 |
P & L Balance carried down |
704.09 |
548.34 |
433.67 |
600.78 |
498.92 |
Dividend |
- |
- |
- |
8.71 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
125.00 |
100.00 |
70.00 |
90.00 |
90.00 |
Dividend Per Share(Rs) |
12.50 |
10.00 |
7.00 |
9.00 |
9.00 |
Earnings Per Share-Unit Curr |
69.46 |
48.70 |
15.73 |
38.58 |
35.20 |
Earnings Per Share(Adj)-Unit Curr |
69.46 |
48.70 |
15.73 |
38.58 |
35.20 |
Book Value |
279.81 |
219.61 |
175.32 |
222.78 |
186.59 |
Book Value(Adj)-Unit Curr |
279.81 |
219.61 |
175.32 |
222.78 |
186.59 |