INCOME : |
|
|
|
|
|
Sales Turnover |
2,693.51 |
2,798.01 |
2,743.66 |
2,710.52 |
2,559.40 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,693.51 |
2,798.01 |
2,743.66 |
2,710.52 |
2,559.40 |
Other Income |
3.46 |
9.25 |
4.12 |
6.40 |
5.65 |
Stock Adjustments |
445.02 |
-99.59 |
-219.91 |
-141.71 |
51.03 |
Total Income |
3,141.99 |
2,707.67 |
2,527.87 |
2,575.21 |
2,616.08 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,439.59 |
2,096.59 |
1,894.55 |
1,986.01 |
2,025.11 |
Power and Fuel Cost |
2.10 |
2.38 |
2.48 |
2.72 |
6.35 |
Other Manufacturing Expenses |
136.86 |
122.83 |
116.10 |
106.19 |
105.95 |
Selling and Administration Expenses |
84.06 |
74.85 |
81.43 |
93.53 |
87.51 |
Miscellaneous Expenses |
28.43 |
26.58 |
26.27 |
23.80 |
32.24 |
Employee Benefit Expenses |
117.43 |
120.43 |
100.12 |
97.27 |
91.83 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
333.52 |
264.03 |
306.93 |
265.69 |
267.08 |
Interest |
81.57 |
69.31 |
88.42 |
116.02 |
116.05 |
Gross Profit |
251.95 |
194.72 |
218.51 |
149.67 |
151.03 |
Depreciation |
55.29 |
51.12 |
51.28 |
48.31 |
44.87 |
Profit Before Tax |
196.66 |
143.60 |
167.23 |
101.36 |
106.16 |
Current Tax |
34.33 |
24.92 |
29.20 |
17.45 |
18.88 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
34.22 |
18.44 |
13.62 |
6.33 |
-1.33 |
Reported Net Profit |
128.11 |
100.24 |
124.41 |
77.58 |
88.62 |
Extraordinary Items |
0.02 |
3.87 |
0.40 |
-0.26 |
-0.35 |
Adjusted Net Profit |
128.09 |
96.37 |
124.01 |
77.84 |
88.97 |
Adjustment below Net Profit |
2.12 |
-0.53 |
0.50 |
-0.25 |
-1.03 |
Profit/Loss Balance carried down |
512.01 |
432.31 |
315.41 |
246.08 |
161.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
20.02 |
20.02 |
8.01 |
8.01 |
3.00 |
P & L Balance carried down |
622.22 |
512.01 |
432.31 |
315.41 |
246.08 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
100.00 |
100.00 |
40.00 |
40.00 |
Dividend Per Share(Rs) |
10.00 |
10.00 |
10.00 |
4.00 |
4.00 |
Earnings Per Share-Unit Curr |
64.00 |
50.07 |
62.15 |
38.76 |
44.27 |
Earnings Per Share(Adj)-Unit Curr |
64.00 |
50.07 |
62.15 |
38.76 |
44.27 |
Book Value |
513.69 |
445.17 |
404.83 |
332.57 |
295.62 |
Book Value(Adj)-Unit Curr |
513.69 |
445.17 |
404.83 |
332.57 |
295.62 |