INCOME : |
|
|
|
|
|
Sales Turnover |
784.96 |
758.68 |
555.26 |
436.88 |
604.48 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
784.96 |
758.68 |
555.26 |
436.88 |
604.48 |
Other Income |
13.45 |
8.49 |
5.46 |
8.00 |
5.20 |
Stock Adjustments |
0.25 |
6.45 |
8.52 |
-20.72 |
9.73 |
Total Income |
798.66 |
773.62 |
569.24 |
424.16 |
619.41 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
345.82 |
380.12 |
244.67 |
162.71 |
290.16 |
Power and Fuel Cost |
109.27 |
113.60 |
77.36 |
59.36 |
105.38 |
Other Manufacturing Expenses |
97.92 |
95.82 |
83.67 |
58.33 |
78.52 |
Selling and Administration Expenses |
33.21 |
30.99 |
28.62 |
19.25 |
28.28 |
Miscellaneous Expenses |
5.87 |
6.63 |
18.11 |
28.82 |
10.58 |
Employee Benefit Expenses |
57.16 |
51.65 |
54.73 |
44.18 |
45.58 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
149.43 |
94.79 |
62.09 |
51.52 |
60.92 |
Interest |
5.13 |
3.82 |
4.94 |
6.38 |
7.69 |
Gross Profit |
144.30 |
90.97 |
57.15 |
45.14 |
53.23 |
Depreciation |
12.65 |
11.31 |
11.15 |
10.45 |
12.18 |
Profit Before Tax |
131.65 |
79.66 |
46.00 |
34.69 |
41.05 |
Current Tax |
33.61 |
19.90 |
14.31 |
5.98 |
7.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.11 |
0.37 |
-2.84 |
-1.32 |
6.82 |
Reported Net Profit |
98.14 |
59.40 |
34.53 |
30.03 |
27.21 |
Extraordinary Items |
5.17 |
1.63 |
-8.65 |
-19.47 |
-0.05 |
Adjusted Net Profit |
92.97 |
57.77 |
43.18 |
49.50 |
27.26 |
Adjustment below Net Profit |
1.92 |
-0.36 |
0.52 |
0.51 |
-2.02 |
Profit/Loss Balance carried down |
191.09 |
138.80 |
108.60 |
80.06 |
60.19 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.75 |
6.75 |
4.85 |
2.00 |
5.32 |
P & L Balance carried down |
284.40 |
191.09 |
138.80 |
108.60 |
80.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
50.00 |
50.00 |
30.00 |
20.00 |
Dividend Per Share(Rs) |
0.60 |
0.50 |
0.50 |
0.30 |
0.20 |
Earnings Per Share-Unit Curr |
10.34 |
6.26 |
3.64 |
3.16 |
2.87 |
Earnings Per Share(Adj)-Unit Curr |
10.34 |
6.26 |
3.64 |
3.16 |
2.87 |
Book Value |
51.85 |
41.81 |
36.09 |
32.70 |
29.48 |
Book Value(Adj)-Unit Curr |
51.85 |
41.81 |
36.09 |
32.70 |
29.48 |