INCOME : |
|
|
|
|
|
Sales Turnover |
1,951.14 |
3,029.15 |
1,858.43 |
1,121.29 |
1,026.22 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,951.14 |
3,029.15 |
1,858.43 |
1,121.29 |
1,026.22 |
Other Income |
71.67 |
64.10 |
33.03 |
17.02 |
20.51 |
Stock Adjustments |
-53.16 |
57.19 |
25.80 |
-10.82 |
29.64 |
Total Income |
1,969.65 |
3,150.44 |
1,917.26 |
1,127.49 |
1,076.37 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,066.74 |
1,922.92 |
1,219.98 |
715.40 |
636.01 |
Power and Fuel Cost |
89.69 |
98.34 |
77.91 |
52.76 |
49.88 |
Other Manufacturing Expenses |
21.67 |
17.18 |
14.39 |
10.93 |
12.02 |
Selling and Administration Expenses |
137.55 |
180.29 |
132.26 |
58.75 |
48.14 |
Miscellaneous Expenses |
10.59 |
7.05 |
5.79 |
4.38 |
4.31 |
Employee Benefit Expenses |
91.45 |
79.28 |
85.37 |
76.17 |
69.44 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
551.96 |
845.37 |
381.56 |
209.09 |
256.59 |
Interest |
2.32 |
4.46 |
4.89 |
6.09 |
4.78 |
Gross Profit |
549.64 |
840.91 |
376.67 |
203.00 |
251.81 |
Depreciation |
56.15 |
47.89 |
39.90 |
46.76 |
34.65 |
Profit Before Tax |
493.49 |
793.02 |
336.77 |
156.24 |
217.16 |
Current Tax |
128.50 |
205.00 |
87.50 |
43.22 |
56.09 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.56 |
-2.58 |
-1.40 |
-1.91 |
-5.44 |
Reported Net Profit |
367.55 |
590.60 |
250.67 |
114.93 |
166.50 |
Extraordinary Items |
-0.18 |
0.15 |
0.05 |
0.01 |
0.10 |
Adjusted Net Profit |
367.73 |
590.45 |
250.62 |
114.92 |
166.40 |
Adjustment below Net Profit |
- |
- |
- |
- |
-6.93 |
Profit/Loss Balance carried down |
1,496.61 |
933.61 |
716.66 |
610.93 |
485.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
27.59 |
27.59 |
33.73 |
9.20 |
33.73 |
P & L Balance carried down |
1,836.57 |
1,496.61 |
933.61 |
716.66 |
610.93 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
180.00 |
180.00 |
220.00 |
140.00 |
Dividend Per Share(Rs) |
10.00 |
9.00 |
9.00 |
11.00 |
7.00 |
Earnings Per Share-Unit Curr |
119.88 |
192.63 |
81.76 |
37.49 |
54.31 |
Earnings Per Share(Adj)-Unit Curr |
119.88 |
192.63 |
81.76 |
37.49 |
54.31 |
Book Value |
607.07 |
496.46 |
312.62 |
240.98 |
205.73 |
Book Value(Adj)-Unit Curr |
607.07 |
496.46 |
312.62 |
240.98 |
205.73 |