INCOME : |
|
|
|
|
|
Sales Turnover |
465.71 |
476.51 |
283.59 |
237.75 |
444.43 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
465.71 |
476.51 |
283.59 |
237.75 |
444.43 |
Other Income |
108.72 |
112.35 |
322.53 |
297.59 |
42.48 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
574.43 |
588.86 |
606.12 |
535.34 |
486.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
15.28 |
13.72 |
8.24 |
8.57 |
46.22 |
Other Manufacturing Expenses |
40.20 |
43.42 |
26.64 |
26.20 |
21.70 |
Selling and Administration Expenses |
51.89 |
48.28 |
36.86 |
41.54 |
64.62 |
Miscellaneous Expenses |
10.43 |
18.21 |
26.43 |
25.26 |
30.56 |
Employee Benefit Expenses |
36.06 |
32.52 |
21.19 |
12.68 |
23.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
420.58 |
432.70 |
486.76 |
421.10 |
300.43 |
Interest |
64.59 |
65.82 |
63.63 |
62.64 |
75.81 |
Gross Profit |
355.99 |
366.88 |
423.13 |
358.46 |
224.62 |
Depreciation |
34.76 |
30.65 |
28.66 |
42.38 |
46.31 |
Profit Before Tax |
321.23 |
336.23 |
394.47 |
316.08 |
178.31 |
Current Tax |
37.59 |
46.06 |
22.40 |
24.44 |
21.67 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.42 |
-0.23 |
2.19 |
-0.44 |
9.07 |
Reported Net Profit |
280.21 |
290.40 |
369.88 |
292.09 |
147.56 |
Extraordinary Items |
2.10 |
54.10 |
228.15 |
224.84 |
-1.04 |
Adjusted Net Profit |
278.11 |
236.30 |
141.73 |
67.25 |
148.60 |
Adjustment below Net Profit |
- |
- |
- |
- |
-4.52 |
Profit/Loss Balance carried down |
2,059.02 |
1,811.47 |
1,458.79 |
1,166.70 |
1,070.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
89.33 |
42.86 |
17.20 |
- |
46.00 |
P & L Balance carried down |
2,249.91 |
2,059.02 |
1,811.47 |
1,458.79 |
1,167.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
250.00 |
250.00 |
120.00 |
50.00 |
- |
Dividend Per Share(Rs) |
5.00 |
5.00 |
2.40 |
1.00 |
- |
Earnings Per Share-Unit Curr |
15.68 |
16.26 |
20.72 |
16.99 |
9.62 |
Earnings Per Share(Adj)-Unit Curr |
7.84 |
8.13 |
10.36 |
8.50 |
4.81 |
Book Value |
283.11 |
271.78 |
257.58 |
246.25 |
185.59 |
Book Value(Adj)-Unit Curr |
141.56 |
135.89 |
128.79 |
123.13 |
92.80 |