INCOME : |
|
|
|
|
|
Sales Turnover |
291.75 |
278.11 |
341.55 |
333.53 |
283.40 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
291.75 |
278.11 |
341.55 |
333.53 |
283.40 |
Other Income |
21.37 |
22.48 |
19.17 |
23.94 |
31.34 |
Stock Adjustments |
-1.29 |
-0.39 |
1.89 |
-2.30 |
1.62 |
Total Income |
311.83 |
300.20 |
362.61 |
355.17 |
316.36 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
5.54 |
8.94 |
14.30 |
9.08 |
10.41 |
Power and Fuel Cost |
2.70 |
2.59 |
2.36 |
2.35 |
3.51 |
Other Manufacturing Expenses |
13.70 |
12.17 |
11.13 |
10.55 |
10.94 |
Selling and Administration Expenses |
71.93 |
87.75 |
63.90 |
50.67 |
56.83 |
Miscellaneous Expenses |
10.25 |
8.58 |
11.64 |
4.02 |
12.58 |
Employee Benefit Expenses |
168.94 |
154.89 |
138.34 |
113.20 |
99.99 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
38.77 |
25.28 |
120.94 |
165.30 |
122.10 |
Interest |
0.13 |
- |
- |
- |
- |
Gross Profit |
38.64 |
25.28 |
120.94 |
165.30 |
122.10 |
Depreciation |
12.60 |
15.99 |
17.38 |
19.48 |
21.66 |
Profit Before Tax |
26.04 |
9.29 |
103.56 |
145.82 |
100.44 |
Current Tax |
5.85 |
1.11 |
26.41 |
35.68 |
21.05 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.88 |
0.48 |
-1.04 |
3.36 |
5.76 |
Reported Net Profit |
24.07 |
7.70 |
78.19 |
106.78 |
73.64 |
Extraordinary Items |
1.78 |
5.90 |
0.33 |
2.27 |
0.77 |
Adjusted Net Profit |
22.29 |
1.80 |
77.86 |
104.51 |
72.87 |
Adjustment below Net Profit |
9.40 |
-178.35 |
-126.99 |
- |
0.97 |
Profit/Loss Balance carried down |
302.24 |
504.00 |
579.99 |
473.21 |
446.63 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
13.27 |
31.11 |
29.49 |
- |
46.49 |
P & L Balance carried down |
322.44 |
302.24 |
501.70 |
579.99 |
474.76 |
Dividend |
- |
- |
- |
- |
25.68 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
25.00 |
45.00 |
40.00 |
40.00 |
Dividend Per Share(Rs) |
3.00 |
2.50 |
4.50 |
4.00 |
4.00 |
Earnings Per Share-Unit Curr |
4.50 |
1.45 |
13.48 |
16.63 |
11.47 |
Earnings Per Share(Adj)-Unit Curr |
4.50 |
1.45 |
13.48 |
16.63 |
11.47 |
Book Value |
81.65 |
79.09 |
108.12 |
117.71 |
100.96 |
Book Value(Adj)-Unit Curr |
81.65 |
79.09 |
108.12 |
117.71 |
100.96 |