INCOME : |
|
|
|
|
|
Sales Turnover |
2,228.84 |
2,489.81 |
2,161.72 |
2,126.82 |
1,696.56 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,228.84 |
2,489.81 |
2,161.72 |
2,126.82 |
1,696.56 |
Other Income |
50.05 |
29.17 |
46.17 |
46.54 |
39.65 |
Stock Adjustments |
27.29 |
51.49 |
71.61 |
53.56 |
10.15 |
Total Income |
2,306.18 |
2,570.47 |
2,279.50 |
2,226.92 |
1,746.36 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,573.22 |
1,875.78 |
1,575.09 |
1,609.54 |
1,266.43 |
Power and Fuel Cost |
12.89 |
11.95 |
8.56 |
8.09 |
6.35 |
Other Manufacturing Expenses |
8.97 |
10.81 |
3.77 |
61.04 |
48.02 |
Selling and Administration Expenses |
223.67 |
220.21 |
145.94 |
123.33 |
129.30 |
Miscellaneous Expenses |
98.54 |
105.17 |
85.71 |
31.29 |
87.31 |
Employee Benefit Expenses |
156.69 |
128.99 |
109.62 |
100.95 |
91.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
232.20 |
217.55 |
350.81 |
292.68 |
117.43 |
Interest |
41.66 |
45.54 |
23.75 |
22.99 |
39.24 |
Gross Profit |
190.54 |
172.01 |
327.06 |
269.69 |
78.19 |
Depreciation |
92.78 |
89.06 |
60.93 |
53.59 |
49.17 |
Profit Before Tax |
97.76 |
82.95 |
266.13 |
216.10 |
29.02 |
Current Tax |
15.38 |
8.38 |
59.01 |
42.63 |
12.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.05 |
10.33 |
3.66 |
9.71 |
-8.73 |
Reported Net Profit |
84.43 |
64.24 |
203.46 |
163.75 |
24.78 |
Extraordinary Items |
5.11 |
-0.90 |
-1.55 |
-0.34 |
-31.90 |
Adjusted Net Profit |
79.32 |
65.14 |
205.01 |
164.09 |
56.68 |
Adjustment below Net Profit |
-0.09 |
0.49 |
-163.08 |
0.30 |
-1.06 |
Profit/Loss Balance carried down |
1,254.93 |
1,203.59 |
1,160.80 |
1,006.74 |
983.02 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.96 |
13.39 |
- |
10.00 |
- |
P & L Balance carried down |
1,329.31 |
1,254.93 |
1,201.18 |
1,160.80 |
1,006.74 |
Dividend |
9.96 |
13.39 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
7.40 |
10.00 |
- |
- |
- |
Dividend Per Share(Rs) |
0.74 |
1.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
6.27 |
4.80 |
15.19 |
11.47 |
1.74 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
99.97 |
94.85 |
92.73 |
84.13 |
73.34 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |