INCOME : |
|
|
|
|
|
Sales Turnover |
2,329.55 |
2,205.67 |
1,822.24 |
1,616.68 |
1,927.71 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,329.55 |
2,205.67 |
1,822.24 |
1,616.68 |
1,927.71 |
Other Income |
20.87 |
27.31 |
20.12 |
9.85 |
16.60 |
Stock Adjustments |
-37.64 |
0.05 |
-26.28 |
59.07 |
-142.41 |
Total Income |
2,312.78 |
2,233.03 |
1,816.08 |
1,685.60 |
1,801.90 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,817.13 |
1,765.32 |
1,409.21 |
1,309.27 |
1,412.61 |
Power and Fuel Cost |
4.98 |
4.60 |
3.94 |
4.27 |
4.56 |
Other Manufacturing Expenses |
10.77 |
7.88 |
21.29 |
20.08 |
8.13 |
Selling and Administration Expenses |
202.25 |
198.48 |
120.74 |
86.65 |
135.49 |
Miscellaneous Expenses |
5.05 |
2.89 |
12.31 |
29.11 |
1.71 |
Employee Benefit Expenses |
160.71 |
148.27 |
141.89 |
133.19 |
139.27 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
111.88 |
105.59 |
106.71 |
103.04 |
100.12 |
Interest |
34.52 |
36.64 |
30.82 |
28.51 |
30.89 |
Gross Profit |
77.36 |
68.95 |
75.89 |
74.53 |
69.23 |
Depreciation |
22.76 |
22.66 |
19.48 |
22.65 |
27.33 |
Profit Before Tax |
54.60 |
46.29 |
56.41 |
51.88 |
41.90 |
Current Tax |
17.00 |
10.11 |
24.51 |
30.18 |
20.22 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-5.28 |
0.85 |
-8.65 |
-19.73 |
-3.12 |
Reported Net Profit |
42.88 |
35.33 |
40.55 |
41.44 |
24.81 |
Extraordinary Items |
0.03 |
0.16 |
- |
0.11 |
-0.20 |
Adjusted Net Profit |
42.85 |
35.17 |
40.55 |
41.33 |
25.01 |
Adjustment below Net Profit |
-73.40 |
-663.14 |
-0.01 |
-0.12 |
0.54 |
Profit/Loss Balance carried down |
76.51 |
704.32 |
663.77 |
624.96 |
635.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-2.50 |
- |
- |
- |
- |
P & L Balance carried down |
48.49 |
76.51 |
704.32 |
666.27 |
660.48 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.79 |
0.65 |
0.74 |
3.19 |
1.99 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
17.10 |
17.65 |
28.93 |
81.44 |
78.99 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |