INCOME : |
|
|
|
|
|
Sales Turnover |
1,867.76 |
1,790.76 |
1,339.83 |
879.72 |
1,528.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,867.76 |
1,790.76 |
1,339.83 |
879.72 |
1,528.74 |
Other Income |
31.92 |
9.17 |
13.08 |
28.72 |
25.38 |
Stock Adjustments |
3.35 |
- |
- |
- |
- |
Total Income |
1,903.03 |
1,799.93 |
1,352.91 |
908.44 |
1,554.12 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
705.31 |
668.30 |
554.89 |
356.91 |
657.63 |
Power and Fuel Cost |
13.41 |
15.92 |
11.48 |
7.70 |
12.32 |
Other Manufacturing Expenses |
521.80 |
525.11 |
366.89 |
240.09 |
406.36 |
Selling and Administration Expenses |
59.24 |
44.36 |
43.07 |
32.60 |
41.15 |
Miscellaneous Expenses |
122.69 |
58.27 |
36.08 |
27.09 |
17.53 |
Employee Benefit Expenses |
124.39 |
127.64 |
108.89 |
78.81 |
137.03 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
356.18 |
360.35 |
231.61 |
165.23 |
282.10 |
Interest |
95.62 |
89.41 |
66.96 |
70.25 |
64.52 |
Gross Profit |
260.56 |
270.94 |
164.65 |
94.98 |
217.58 |
Depreciation |
100.61 |
136.00 |
98.81 |
90.16 |
114.18 |
Profit Before Tax |
159.95 |
134.94 |
65.84 |
4.82 |
103.40 |
Current Tax |
39.27 |
32.16 |
15.81 |
7.49 |
28.66 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
6.64 |
8.45 |
1.57 |
-4.46 |
-16.18 |
Reported Net Profit |
114.03 |
94.33 |
48.46 |
1.79 |
90.92 |
Extraordinary Items |
-1.92 |
-4.03 |
- |
-0.01 |
0.02 |
Adjusted Net Profit |
115.95 |
98.36 |
48.46 |
1.80 |
90.90 |
Adjustment below Net Profit |
0.80 |
0.58 |
0.27 |
1.39 |
0.05 |
Profit/Loss Balance carried down |
536.14 |
441.22 |
392.50 |
400.85 |
318.11 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
8.23 |
P & L Balance carried down |
650.96 |
536.14 |
441.22 |
404.02 |
400.85 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
13.48 |
13.89 |
7.14 |
0.26 |
13.39 |
Earnings Per Share(Adj)-Unit Curr |
13.48 |
13.89 |
7.14 |
0.26 |
13.39 |
Book Value |
178.58 |
156.30 |
142.32 |
136.84 |
136.38 |
Book Value(Adj)-Unit Curr |
178.58 |
156.30 |
142.32 |
136.84 |
136.38 |