INCOME : |
|
|
|
|
|
Sales Turnover |
152.25 |
123.16 |
75.97 |
72.30 |
73.69 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
152.25 |
123.16 |
75.97 |
72.30 |
73.69 |
Other Income |
54.62 |
64.11 |
89.09 |
9.97 |
93.47 |
Stock Adjustments |
-0.53 |
0.60 |
-2.46 |
2.39 |
-6.84 |
Total Income |
206.34 |
187.87 |
162.60 |
84.66 |
160.32 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
8.62 |
6.92 |
8.53 |
11.77 |
24.59 |
Power and Fuel Cost |
0.31 |
1.96 |
0.05 |
0.22 |
0.27 |
Other Manufacturing Expenses |
48.92 |
40.78 |
19.59 |
18.52 |
6.26 |
Selling and Administration Expenses |
12.75 |
10.55 |
9.30 |
7.24 |
9.13 |
Miscellaneous Expenses |
1.85 |
12.11 |
1.67 |
3.61 |
2.08 |
Employee Benefit Expenses |
23.03 |
24.04 |
21.47 |
22.60 |
20.79 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
110.87 |
91.51 |
102.01 |
20.70 |
97.19 |
Interest |
0.69 |
0.16 |
0.23 |
0.27 |
0.28 |
Gross Profit |
110.18 |
91.35 |
101.78 |
20.43 |
96.91 |
Depreciation |
7.46 |
6.36 |
4.50 |
3.91 |
3.23 |
Profit Before Tax |
102.72 |
84.99 |
97.28 |
16.52 |
93.68 |
Current Tax |
4.99 |
3.25 |
11.36 |
2.84 |
-0.15 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.84 |
2.48 |
0.21 |
0.31 |
0.28 |
Reported Net Profit |
92.89 |
79.27 |
85.71 |
13.36 |
93.55 |
Extraordinary Items |
0.79 |
-7.77 |
3.10 |
3.75 |
1.48 |
Adjusted Net Profit |
92.10 |
87.04 |
82.61 |
9.61 |
92.07 |
Adjustment below Net Profit |
-0.03 |
-0.05 |
-0.20 |
0.06 |
-0.52 |
Profit/Loss Balance carried down |
278.93 |
245.93 |
185.55 |
187.53 |
150.69 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
56.49 |
46.22 |
25.14 |
15.41 |
56.19 |
P & L Balance carried down |
315.29 |
278.93 |
245.93 |
185.55 |
187.53 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
120.00 |
110.00 |
90.00 |
10.00 |
30.00 |
Dividend Per Share(Rs) |
2.40 |
2.20 |
1.80 |
0.20 |
0.60 |
Earnings Per Share-Unit Curr |
3.62 |
3.09 |
3.34 |
0.52 |
3.64 |
Earnings Per Share(Adj)-Unit Curr |
3.62 |
3.09 |
3.34 |
0.52 |
3.64 |
Book Value |
31.50 |
32.28 |
39.48 |
32.20 |
18.81 |
Book Value(Adj)-Unit Curr |
31.50 |
32.28 |
39.48 |
32.20 |
18.81 |