INCOME : |
|
|
|
|
|
Sales Turnover |
2,921.57 |
2,906.83 |
2,866.87 |
2,582.29 |
2,389.92 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,921.57 |
2,906.83 |
2,866.87 |
2,582.29 |
2,389.92 |
Other Income |
69.24 |
48.00 |
122.94 |
104.05 |
94.09 |
Stock Adjustments |
-1.88 |
-33.12 |
51.73 |
8.16 |
3.56 |
Total Income |
2,988.93 |
2,921.71 |
3,041.54 |
2,694.50 |
2,487.57 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
956.35 |
1,014.69 |
1,028.77 |
854.11 |
809.80 |
Power and Fuel Cost |
22.27 |
21.48 |
21.91 |
20.90 |
21.81 |
Other Manufacturing Expenses |
48.60 |
48.45 |
41.99 |
35.20 |
37.47 |
Selling and Administration Expenses |
675.46 |
642.62 |
609.82 |
532.39 |
569.27 |
Miscellaneous Expenses |
52.15 |
72.10 |
40.01 |
37.77 |
110.66 |
Employee Benefit Expenses |
318.76 |
296.93 |
278.93 |
266.75 |
255.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
915.33 |
825.44 |
1,020.12 |
947.37 |
682.86 |
Interest |
2.12 |
3.73 |
3.45 |
12.01 |
18.90 |
Gross Profit |
913.21 |
821.71 |
1,016.67 |
935.36 |
663.96 |
Depreciation |
166.57 |
215.38 |
327.61 |
361.15 |
326.10 |
Profit Before Tax |
746.64 |
606.33 |
689.06 |
574.21 |
337.86 |
Current Tax |
51.62 |
25.23 |
-165.99 |
100.34 |
64.27 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.63 |
7.60 |
4.38 |
-1.25 |
-15.53 |
Reported Net Profit |
693.39 |
573.50 |
850.68 |
475.13 |
289.12 |
Extraordinary Items |
12.06 |
8.22 |
42.64 |
22.21 |
13.77 |
Adjusted Net Profit |
681.33 |
565.28 |
808.04 |
452.92 |
275.35 |
Adjustment below Net Profit |
2.48 |
-0.72 |
-0.05 |
1.25 |
-74.56 |
Profit/Loss Balance carried down |
1,386.70 |
1,166.84 |
671.82 |
551.05 |
699.64 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
349.20 |
352.92 |
355.61 |
355.61 |
363.15 |
P & L Balance carried down |
1,733.36 |
1,386.70 |
1,166.84 |
671.82 |
551.05 |
Dividend |
349.20 |
352.92 |
355.61 |
355.61 |
181.57 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
800.00 |
800.00 |
800.00 |
800.00 |
400.00 |
Dividend Per Share(Rs) |
8.00 |
8.00 |
8.00 |
8.00 |
4.00 |
Earnings Per Share-Unit Curr |
15.89 |
13.00 |
19.28 |
10.69 |
6.38 |
Earnings Per Share(Adj)-Unit Curr |
15.89 |
13.00 |
19.28 |
10.69 |
6.38 |
Book Value |
54.59 |
51.31 |
47.28 |
39.58 |
39.76 |
Book Value(Adj)-Unit Curr |
54.59 |
51.31 |
47.28 |
39.58 |
39.76 |