INCOME : |
|
|
|
|
|
Sales Turnover |
1,859.36 |
2,149.02 |
2,584.05 |
1,709.70 |
2,016.55 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,859.36 |
2,149.02 |
2,584.05 |
1,709.70 |
2,016.55 |
Other Income |
2.07 |
1.48 |
6.28 |
24.67 |
7.49 |
Stock Adjustments |
18.61 |
66.76 |
-29.70 |
22.00 |
-24.60 |
Total Income |
1,880.04 |
2,217.26 |
2,560.63 |
1,756.37 |
1,999.44 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,407.54 |
1,579.48 |
1,880.89 |
1,290.92 |
1,538.31 |
Power and Fuel Cost |
73.85 |
140.61 |
92.75 |
63.55 |
68.21 |
Other Manufacturing Expenses |
162.74 |
172.67 |
218.43 |
125.60 |
215.72 |
Selling and Administration Expenses |
36.66 |
55.11 |
132.15 |
71.83 |
12.99 |
Miscellaneous Expenses |
5.52 |
10.16 |
4.82 |
55.04 |
6.84 |
Employee Benefit Expenses |
45.01 |
40.20 |
12.96 |
10.77 |
10.98 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
148.71 |
219.03 |
218.64 |
138.67 |
146.41 |
Interest |
32.58 |
42.00 |
45.62 |
48.42 |
59.99 |
Gross Profit |
116.13 |
177.03 |
173.02 |
90.25 |
86.42 |
Depreciation |
20.84 |
25.07 |
28.48 |
28.25 |
43.69 |
Profit Before Tax |
95.29 |
151.96 |
144.54 |
62.00 |
42.73 |
Current Tax |
26.64 |
39.75 |
38.05 |
14.76 |
12.34 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.38 |
-1.91 |
-2.04 |
3.15 |
-1.65 |
Reported Net Profit |
70.03 |
114.11 |
108.53 |
44.10 |
32.03 |
Extraordinary Items |
0.03 |
-0.01 |
- |
14.51 |
0.62 |
Adjusted Net Profit |
70.00 |
114.12 |
108.53 |
29.59 |
31.41 |
Adjustment below Net Profit |
-2.54 |
0.50 |
- |
- |
0.09 |
Profit/Loss Balance carried down |
624.59 |
511.98 |
397.41 |
353.31 |
323.20 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.01 |
2.01 |
3.01 |
- |
2.01 |
P & L Balance carried down |
688.07 |
624.59 |
502.93 |
397.41 |
353.31 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
10.00 |
15.00 |
5.00 |
Dividend Per Share(Rs) |
0.20 |
0.20 |
0.10 |
0.15 |
0.05 |
Earnings Per Share-Unit Curr |
3.49 |
5.69 |
5.41 |
2.20 |
1.60 |
Earnings Per Share(Adj)-Unit Curr |
0.70 |
1.14 |
1.08 |
0.44 |
0.32 |
Book Value |
35.43 |
32.27 |
26.65 |
20.94 |
18.74 |
Book Value(Adj)-Unit Curr |
7.09 |
6.45 |
5.33 |
4.19 |
3.75 |