INCOME : |
|
|
|
|
|
Sales Turnover |
789.44 |
935.80 |
684.89 |
512.43 |
419.30 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
789.44 |
935.80 |
684.89 |
512.43 |
419.30 |
Other Income |
38.35 |
38.80 |
29.94 |
25.62 |
10.87 |
Stock Adjustments |
2.14 |
12.44 |
20.45 |
14.28 |
-1.26 |
Total Income |
829.93 |
987.04 |
735.28 |
552.33 |
428.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
277.61 |
338.39 |
245.11 |
137.86 |
127.98 |
Power and Fuel Cost |
65.49 |
90.88 |
63.21 |
35.95 |
36.45 |
Other Manufacturing Expenses |
38.05 |
37.06 |
33.93 |
31.54 |
22.54 |
Selling and Administration Expenses |
13.72 |
23.01 |
14.49 |
12.08 |
8.19 |
Miscellaneous Expenses |
12.63 |
10.90 |
13.73 |
6.52 |
6.28 |
Employee Benefit Expenses |
46.51 |
45.01 |
34.55 |
43.56 |
31.01 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
375.93 |
441.79 |
330.26 |
284.83 |
196.45 |
Interest |
1.17 |
0.52 |
0.44 |
0.33 |
0.41 |
Gross Profit |
374.76 |
441.27 |
329.82 |
284.50 |
196.04 |
Depreciation |
43.78 |
35.82 |
24.92 |
17.21 |
13.70 |
Profit Before Tax |
330.98 |
405.45 |
304.90 |
267.29 |
182.34 |
Current Tax |
76.13 |
97.78 |
72.95 |
61.75 |
46.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
7.16 |
4.16 |
3.35 |
7.17 |
-3.43 |
Reported Net Profit |
247.69 |
303.51 |
228.61 |
198.38 |
139.65 |
Extraordinary Items |
- |
-0.06 |
- |
-0.23 |
- |
Adjusted Net Profit |
247.69 |
303.57 |
228.61 |
198.61 |
139.65 |
Adjustment below Net Profit |
-0.06 |
0.13 |
-0.20 |
-0.13 |
-51.62 |
Profit/Loss Balance carried down |
1,001.37 |
753.50 |
525.09 |
329.01 |
257.84 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
53.12 |
55.77 |
- |
2.16 |
16.86 |
P & L Balance carried down |
1,195.88 |
1,001.37 |
753.50 |
525.09 |
329.01 |
Dividend |
- |
- |
- |
3.32 |
7.79 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
500.00 |
500.00 |
325.00 |
2,500.00 |
250.00 |
Dividend Per Share(Rs) |
5.00 |
5.00 |
3.25 |
25.00 |
25.00 |
Earnings Per Share-Unit Curr |
23.31 |
28.57 |
21.52 |
18.68 |
1,051.59 |
Earnings Per Share(Adj)-Unit Curr |
23.31 |
28.57 |
21.52 |
- |
- |
Book Value |
114.41 |
95.90 |
72.39 |
50.84 |
2,578.69 |
Book Value(Adj)-Unit Curr |
114.41 |
95.90 |
72.39 |
- |
- |