INCOME : |
|
|
|
|
|
Sales Turnover |
9,832.32 |
9,388.60 |
7,689.10 |
7,367.42 |
7,110.54 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
9,832.32 |
9,388.60 |
7,689.10 |
7,367.42 |
7,110.54 |
Other Income |
1,238.41 |
422.66 |
142.17 |
410.82 |
353.81 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
11,070.73 |
9,811.26 |
7,831.27 |
7,778.24 |
7,464.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
5,914.83 |
6,517.83 |
4,672.97 |
4,051.97 |
4,311.82 |
Other Manufacturing Expenses |
343.31 |
585.65 |
217.39 |
179.53 |
454.62 |
Selling and Administration Expenses |
233.91 |
133.79 |
419.36 |
343.15 |
133.98 |
Miscellaneous Expenses |
21.12 |
149.08 |
321.00 |
86.90 |
91.96 |
Employee Benefit Expenses |
198.20 |
188.17 |
232.12 |
159.09 |
167.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
4,359.37 |
2,236.75 |
1,968.43 |
2,957.60 |
2,304.45 |
Interest |
709.21 |
795.56 |
1,089.27 |
1,339.80 |
1,438.86 |
Gross Profit |
3,650.16 |
1,441.19 |
879.16 |
1,617.80 |
865.59 |
Depreciation |
593.90 |
594.08 |
669.24 |
745.78 |
746.89 |
Profit Before Tax |
3,056.26 |
847.11 |
209.92 |
872.02 |
118.70 |
Current Tax |
- |
- |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
775.60 |
225.66 |
67.56 |
- |
- |
Reported Net Profit |
2,280.66 |
621.46 |
142.37 |
872.01 |
118.70 |
Extraordinary Items |
0.99 |
- |
-165.89 |
- |
- |
Adjusted Net Profit |
2,279.67 |
621.46 |
308.26 |
872.01 |
118.70 |
Adjustment below Net Profit |
- |
- |
- |
- |
-2.18 |
Profit/Loss Balance carried down |
534.43 |
-87.03 |
-229.40 |
-1,101.41 |
-1,220.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1,447.25 |
- |
- |
- |
- |
P & L Balance carried down |
1,367.84 |
534.43 |
-87.03 |
-229.40 |
-1,104.15 |
Dividend |
914.75 |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
28.60 |
- |
- |
- |
- |
Dividend Per Share(Rs) |
2.86 |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
4.94 |
1.14 |
0.26 |
1.60 |
0.22 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
22.85 |
21.54 |
20.40 |
20.17 |
18.42 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |