INCOME : |
|
|
|
|
|
Sales Turnover |
363.36 |
296.19 |
267.89 |
251.62 |
216.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
363.36 |
296.19 |
267.89 |
251.62 |
216.17 |
Other Income |
7.03 |
8.53 |
3.42 |
3.54 |
5.10 |
Stock Adjustments |
-2.99 |
3.87 |
-2.05 |
1.85 |
2.11 |
Total Income |
367.40 |
308.59 |
269.26 |
257.01 |
223.38 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
139.53 |
113.67 |
99.20 |
99.03 |
84.47 |
Power and Fuel Cost |
6.68 |
6.04 |
5.95 |
5.18 |
5.67 |
Other Manufacturing Expenses |
35.81 |
31.98 |
24.17 |
21.82 |
19.05 |
Selling and Administration Expenses |
19.40 |
13.84 |
11.41 |
11.57 |
10.22 |
Miscellaneous Expenses |
4.84 |
1.74 |
1.85 |
3.14 |
2.16 |
Employee Benefit Expenses |
49.86 |
45.33 |
40.91 |
36.07 |
32.91 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
111.27 |
95.99 |
85.75 |
80.20 |
68.90 |
Interest |
5.56 |
0.89 |
0.89 |
1.27 |
1.78 |
Gross Profit |
105.71 |
95.10 |
84.86 |
78.93 |
67.12 |
Depreciation |
17.15 |
16.41 |
15.41 |
14.75 |
12.77 |
Profit Before Tax |
88.56 |
78.69 |
69.45 |
64.18 |
54.35 |
Current Tax |
25.07 |
19.55 |
18.01 |
19.10 |
11.18 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.07 |
0.36 |
-0.42 |
-2.69 |
1.88 |
Reported Net Profit |
67.56 |
58.79 |
51.86 |
47.77 |
41.29 |
Extraordinary Items |
-0.10 |
-0.11 |
-0.25 |
-0.72 |
-0.10 |
Adjusted Net Profit |
67.66 |
58.90 |
52.11 |
48.49 |
41.39 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
380.04 |
321.25 |
280.50 |
244.91 |
203.63 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
11.11 |
12.18 |
- |
P & L Balance carried down |
447.60 |
380.04 |
321.25 |
280.50 |
244.91 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
36.50 |
40.00 |
40.00 |
Dividend Per Share(Rs) |
- |
- |
3.65 |
4.00 |
4.00 |
Earnings Per Share-Unit Curr |
21.77 |
19.31 |
17.04 |
15.69 |
13.56 |
Earnings Per Share(Adj)-Unit Curr |
21.77 |
19.31 |
17.04 |
- |
- |
Book Value |
168.14 |
137.37 |
117.47 |
103.56 |
91.88 |
Book Value(Adj)-Unit Curr |
168.14 |
137.37 |
117.47 |
- |
- |