INCOME : |
|
|
|
|
|
Sales Turnover |
1,617.93 |
1,652.93 |
1,396.62 |
1,010.38 |
1,226.00 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,617.93 |
1,652.93 |
1,396.62 |
1,010.38 |
1,226.00 |
Other Income |
8.56 |
7.76 |
13.68 |
8.62 |
8.88 |
Stock Adjustments |
-7.18 |
7.49 |
8.61 |
2.15 |
-3.59 |
Total Income |
1,619.31 |
1,668.18 |
1,418.91 |
1,021.15 |
1,231.29 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,069.83 |
1,199.51 |
1,045.54 |
706.99 |
849.06 |
Power and Fuel Cost |
37.55 |
37.00 |
29.87 |
22.28 |
26.53 |
Other Manufacturing Expenses |
138.05 |
130.98 |
87.25 |
78.07 |
83.31 |
Selling and Administration Expenses |
141.34 |
145.82 |
119.75 |
90.33 |
120.09 |
Miscellaneous Expenses |
8.31 |
9.27 |
21.26 |
8.27 |
5.90 |
Employee Benefit Expenses |
75.63 |
75.41 |
57.18 |
47.02 |
51.35 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
148.59 |
70.19 |
58.05 |
68.16 |
95.05 |
Interest |
5.77 |
6.55 |
6.72 |
6.27 |
7.43 |
Gross Profit |
142.82 |
63.64 |
51.33 |
61.89 |
87.62 |
Depreciation |
66.36 |
62.13 |
53.77 |
41.99 |
49.41 |
Profit Before Tax |
76.46 |
1.51 |
-2.44 |
19.90 |
38.21 |
Current Tax |
14.04 |
-18.50 |
2.05 |
3.93 |
7.37 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
9.29 |
-0.30 |
-7.35 |
-4.90 |
-0.03 |
Reported Net Profit |
53.12 |
20.31 |
2.86 |
20.86 |
30.87 |
Extraordinary Items |
-0.26 |
-0.11 |
-15.99 |
-0.10 |
-0.03 |
Adjusted Net Profit |
53.38 |
20.42 |
18.85 |
20.96 |
30.90 |
Adjustment below Net Profit |
0.66 |
1.59 |
0.23 |
0.02 |
-0.63 |
Profit/Loss Balance carried down |
245.41 |
224.68 |
222.52 |
194.57 |
166.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.39 |
1.17 |
1.17 |
2.35 |
2.35 |
P & L Balance carried down |
296.81 |
245.41 |
224.44 |
213.10 |
194.57 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
40.00 |
20.00 |
10.00 |
10.00 |
20.00 |
Dividend Per Share(Rs) |
2.00 |
1.00 |
0.50 |
0.50 |
1.00 |
Earnings Per Share-Unit Curr |
22.25 |
8.66 |
1.22 |
8.89 |
13.16 |
Earnings Per Share(Adj)-Unit Curr |
22.25 |
8.66 |
1.22 |
8.89 |
13.16 |
Book Value |
305.26 |
275.53 |
266.07 |
261.59 |
252.35 |
Book Value(Adj)-Unit Curr |
305.26 |
275.53 |
266.07 |
261.59 |
252.35 |