INCOME : |
|
|
|
|
|
Sales Turnover |
4,905.64 |
3,266.84 |
3,797.38 |
2,933.85 |
1,999.40 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
4,905.64 |
3,266.84 |
3,797.38 |
2,933.85 |
1,999.40 |
Other Income |
146.36 |
179.28 |
122.11 |
341.79 |
45.35 |
Stock Adjustments |
-30.24 |
176.18 |
-17.69 |
-128.01 |
151.49 |
Total Income |
5,021.76 |
3,622.30 |
3,901.80 |
3,147.63 |
2,196.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,490.65 |
1,881.30 |
1,258.27 |
866.67 |
1,328.12 |
Power and Fuel Cost |
51.81 |
37.77 |
30.30 |
19.68 |
25.97 |
Other Manufacturing Expenses |
1,420.13 |
808.48 |
1,706.55 |
1,147.40 |
445.29 |
Selling and Administration Expenses |
229.83 |
192.55 |
178.29 |
246.98 |
154.42 |
Miscellaneous Expenses |
102.60 |
48.33 |
85.00 |
-6.43 |
318.23 |
Employee Benefit Expenses |
125.82 |
94.27 |
204.66 |
239.75 |
131.16 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
600.93 |
559.61 |
438.75 |
633.58 |
-206.95 |
Interest |
191.03 |
146.97 |
111.96 |
332.68 |
253.49 |
Gross Profit |
409.90 |
412.64 |
326.79 |
300.90 |
-460.44 |
Depreciation |
35.91 |
37.82 |
39.07 |
42.55 |
81.31 |
Profit Before Tax |
373.99 |
374.82 |
287.72 |
258.35 |
-541.75 |
Current Tax |
81.85 |
42.44 |
39.68 |
-120.84 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.84 |
10.38 |
1.46 |
16.27 |
-8.84 |
Reported Net Profit |
294.99 |
322.01 |
246.58 |
362.92 |
-532.91 |
Extraordinary Items |
1.06 |
0.14 |
14.20 |
19.54 |
-258.70 |
Adjusted Net Profit |
293.93 |
321.87 |
232.38 |
343.38 |
-274.21 |
Adjustment below Net Profit |
-1.78 |
0.61 |
1,077.06 |
160.26 |
2.37 |
Profit/Loss Balance carried down |
1,778.62 |
1,493.24 |
182.03 |
-341.15 |
-237.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-25.00 |
37.24 |
12.43 |
- |
- |
P & L Balance carried down |
2,096.83 |
1,778.62 |
1,493.24 |
182.03 |
-768.07 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
50.00 |
50.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.00 |
1.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
24.09 |
26.32 |
40.30 |
59.32 |
-87.11 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
170.43 |
150.23 |
320.86 |
225.61 |
320.71 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |