INCOME : |
|
|
|
|
|
Sales Turnover |
1,496.94 |
1,396.06 |
1,360.24 |
1,165.77 |
369.69 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,496.94 |
1,396.06 |
1,360.24 |
1,165.77 |
369.69 |
Other Income |
22.94 |
28.08 |
34.41 |
12.60 |
58.84 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,519.88 |
1,424.14 |
1,394.65 |
1,178.37 |
428.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
26.39 |
25.16 |
25.11 |
18.75 |
4.81 |
Other Manufacturing Expenses |
985.88 |
901.84 |
859.21 |
725.64 |
195.82 |
Selling and Administration Expenses |
47.44 |
43.37 |
42.97 |
45.31 |
23.06 |
Miscellaneous Expenses |
10.09 |
5.63 |
5.32 |
2.90 |
3.46 |
Employee Benefit Expenses |
73.12 |
65.16 |
64.98 |
66.79 |
22.12 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
376.95 |
382.99 |
397.07 |
318.98 |
179.26 |
Interest |
43.50 |
43.55 |
63.31 |
77.89 |
74.43 |
Gross Profit |
333.45 |
339.44 |
333.76 |
241.09 |
104.83 |
Depreciation |
88.15 |
99.71 |
124.55 |
128.43 |
42.47 |
Profit Before Tax |
245.30 |
239.73 |
209.21 |
112.66 |
62.36 |
Current Tax |
43.77 |
42.09 |
14.89 |
37.79 |
6.50 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-43.84 |
-38.19 |
-30.59 |
-19.08 |
-5.17 |
Reported Net Profit |
245.36 |
235.83 |
224.91 |
93.95 |
61.03 |
Extraordinary Items |
1.40 |
0.73 |
8.12 |
0.23 |
1.62 |
Adjusted Net Profit |
243.96 |
235.10 |
216.79 |
93.72 |
59.41 |
Adjustment below Net Profit |
-0.29 |
-0.13 |
0.59 |
563.26 |
-0.18 |
Profit/Loss Balance carried down |
995.32 |
859.55 |
695.98 |
88.79 |
243.97 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
99.93 |
99.93 |
61.92 |
50.02 |
97.86 |
P & L Balance carried down |
1,140.47 |
995.32 |
859.55 |
695.98 |
206.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
12.50 |
40.00 |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
1.25 |
4.00 |
- |
Earnings Per Share-Unit Curr |
4.91 |
4.72 |
4.50 |
1.88 |
5.61 |
Earnings Per Share(Adj)-Unit Curr |
4.91 |
4.72 |
4.50 |
- |
- |
Book Value |
37.78 |
34.87 |
32.16 |
28.89 |
65.82 |
Book Value(Adj)-Unit Curr |
37.78 |
34.87 |
32.16 |
- |
- |