INCOME : |
|
|
|
|
|
Sales Turnover |
2,462.50 |
1,926.65 |
1,748.76 |
1,240.86 |
1,499.26 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,462.50 |
1,926.65 |
1,748.76 |
1,240.86 |
1,499.26 |
Other Income |
24.26 |
27.10 |
21.26 |
16.92 |
24.78 |
Stock Adjustments |
169.18 |
22.07 |
-4.58 |
2.37 |
-8.39 |
Total Income |
2,655.94 |
1,975.82 |
1,765.44 |
1,260.15 |
1,515.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
935.60 |
599.42 |
495.39 |
398.13 |
526.66 |
Power and Fuel Cost |
0.25 |
0.20 |
0.18 |
0.18 |
0.14 |
Other Manufacturing Expenses |
1,269.24 |
1,006.35 |
892.24 |
645.06 |
701.19 |
Selling and Administration Expenses |
37.05 |
31.65 |
25.53 |
13.36 |
17.09 |
Miscellaneous Expenses |
23.74 |
13.04 |
18.81 |
10.47 |
3.67 |
Employee Benefit Expenses |
104.15 |
73.05 |
55.53 |
43.95 |
51.12 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
285.90 |
252.11 |
277.77 |
148.99 |
215.75 |
Interest |
50.82 |
31.96 |
26.40 |
14.69 |
14.64 |
Gross Profit |
235.08 |
220.15 |
251.37 |
134.30 |
201.11 |
Depreciation |
64.87 |
40.01 |
32.05 |
25.64 |
26.69 |
Profit Before Tax |
170.21 |
180.14 |
219.32 |
108.66 |
174.42 |
Current Tax |
52.46 |
49.91 |
57.09 |
30.35 |
46.08 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-6.15 |
-2.79 |
-0.19 |
-2.48 |
-0.92 |
Reported Net Profit |
123.90 |
133.02 |
162.40 |
80.79 |
129.26 |
Extraordinary Items |
0.12 |
-1.34 |
0.80 |
-2.31 |
0.22 |
Adjusted Net Profit |
123.78 |
134.36 |
161.60 |
83.10 |
129.04 |
Adjustment below Net Profit |
-0.10 |
0.09 |
-1.28 |
0.09 |
-7.53 |
Profit/Loss Balance carried down |
619.58 |
504.47 |
357.74 |
276.86 |
191.13 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.00 |
18.00 |
14.40 |
- |
36.00 |
P & L Balance carried down |
734.38 |
619.58 |
504.47 |
357.74 |
276.86 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
25.00 |
50.00 |
40.00 |
50.00 |
Dividend Per Share(Rs) |
- |
2.50 |
5.00 |
4.00 |
5.00 |
Earnings Per Share-Unit Curr |
34.42 |
36.95 |
45.11 |
22.44 |
35.91 |
Earnings Per Share(Adj)-Unit Curr |
34.42 |
36.95 |
45.11 |
22.44 |
35.91 |
Book Value |
254.06 |
222.17 |
190.20 |
149.44 |
126.98 |
Book Value(Adj)-Unit Curr |
254.06 |
222.17 |
190.20 |
149.44 |
126.98 |