INCOME : |
|
|
|
|
|
Sales Turnover |
1,653.06 |
1,873.31 |
1,602.64 |
1,276.36 |
1,192.73 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,653.06 |
1,873.31 |
1,602.64 |
1,276.36 |
1,192.73 |
Other Income |
29.33 |
23.34 |
22.95 |
28.34 |
33.54 |
Stock Adjustments |
3.94 |
4.80 |
48.61 |
25.12 |
3.95 |
Total Income |
1,686.33 |
1,901.45 |
1,674.20 |
1,329.82 |
1,230.22 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
909.20 |
1,077.38 |
952.03 |
838.30 |
766.77 |
Power and Fuel Cost |
148.18 |
151.75 |
131.90 |
57.05 |
51.75 |
Other Manufacturing Expenses |
78.87 |
86.65 |
167.70 |
150.89 |
109.92 |
Selling and Administration Expenses |
91.40 |
119.60 |
24.32 |
23.00 |
23.55 |
Miscellaneous Expenses |
8.68 |
9.06 |
15.73 |
8.95 |
8.80 |
Employee Benefit Expenses |
260.20 |
257.09 |
235.58 |
162.54 |
168.64 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
189.80 |
199.92 |
146.94 |
89.09 |
100.79 |
Interest |
45.51 |
43.42 |
36.41 |
34.96 |
27.18 |
Gross Profit |
144.29 |
156.50 |
110.53 |
54.13 |
73.61 |
Depreciation |
103.85 |
96.50 |
80.96 |
62.98 |
59.96 |
Profit Before Tax |
40.44 |
60.00 |
29.57 |
-8.85 |
13.65 |
Current Tax |
4.93 |
10.23 |
5.16 |
-0.28 |
2.23 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.66 |
7.60 |
5.29 |
-2.81 |
-5.16 |
Reported Net Profit |
30.85 |
42.17 |
19.12 |
-5.76 |
16.58 |
Extraordinary Items |
-0.85 |
0.27 |
-3.71 |
-4.25 |
-4.36 |
Adjusted Net Profit |
31.70 |
41.90 |
22.83 |
-1.51 |
20.94 |
Adjustment below Net Profit |
2.74 |
1.78 |
8.86 |
2.96 |
-5.96 |
Profit/Loss Balance carried down |
393.69 |
355.15 |
329.88 |
345.15 |
339.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
10.15 |
5.41 |
2.71 |
4.06 |
5.41 |
P & L Balance carried down |
417.13 |
393.69 |
355.15 |
338.29 |
345.15 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
60.00 |
75.00 |
40.00 |
20.00 |
30.00 |
Dividend Per Share(Rs) |
0.60 |
0.75 |
0.40 |
0.20 |
0.30 |
Earnings Per Share-Unit Curr |
2.28 |
3.12 |
1.41 |
-0.43 |
1.23 |
Earnings Per Share(Adj)-Unit Curr |
2.28 |
3.12 |
1.41 |
-0.43 |
1.23 |
Book Value |
48.58 |
46.84 |
44.00 |
42.75 |
43.28 |
Book Value(Adj)-Unit Curr |
48.58 |
46.84 |
44.00 |
42.75 |
43.28 |