INCOME : |
|
|
|
|
|
Sales Turnover |
2,440.82 |
2,006.48 |
1,700.47 |
1,576.59 |
1,519.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,440.82 |
2,006.48 |
1,700.47 |
1,576.59 |
1,519.58 |
Other Income |
15.26 |
20.13 |
12.82 |
17.69 |
24.58 |
Stock Adjustments |
26.28 |
70.47 |
7.42 |
-0.02 |
-35.36 |
Total Income |
2,482.36 |
2,097.08 |
1,720.71 |
1,594.26 |
1,508.80 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,660.20 |
1,639.67 |
1,383.86 |
1,205.60 |
1,153.44 |
Power and Fuel Cost |
19.57 |
11.92 |
8.01 |
6.68 |
8.00 |
Other Manufacturing Expenses |
133.81 |
64.02 |
89.15 |
72.56 |
26.82 |
Selling and Administration Expenses |
80.83 |
63.80 |
44.81 |
28.97 |
68.58 |
Miscellaneous Expenses |
102.49 |
32.04 |
31.99 |
12.67 |
32.00 |
Employee Benefit Expenses |
90.07 |
83.66 |
96.94 |
75.81 |
78.83 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
395.40 |
201.98 |
65.93 |
191.97 |
141.13 |
Interest |
157.17 |
123.44 |
102.87 |
99.45 |
94.89 |
Gross Profit |
238.23 |
78.54 |
-36.94 |
92.52 |
46.24 |
Depreciation |
137.99 |
63.92 |
47.92 |
38.75 |
36.72 |
Profit Before Tax |
100.24 |
14.62 |
-84.86 |
53.77 |
9.52 |
Current Tax |
17.50 |
3.40 |
0.53 |
9.40 |
1.72 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
15.93 |
-1.48 |
-25.24 |
7.23 |
1.76 |
Reported Net Profit |
66.82 |
12.70 |
-60.14 |
37.14 |
6.04 |
Extraordinary Items |
-7.77 |
-0.85 |
- |
- |
0.04 |
Adjusted Net Profit |
74.59 |
13.55 |
-60.14 |
37.14 |
6.00 |
Adjustment below Net Profit |
-0.63 |
5.20 |
0.03 |
0.09 |
-2.08 |
Profit/Loss Balance carried down |
103.20 |
85.30 |
318.59 |
286.69 |
282.73 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
173.18 |
5.33 |
- |
P & L Balance carried down |
169.39 |
103.20 |
85.30 |
318.59 |
286.69 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
2.58 |
0.49 |
-2.32 |
15.78 |
2.16 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
17.79 |
14.97 |
14.17 |
180.35 |
135.29 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |