INCOME : |
|
|
|
|
|
Sales Turnover |
2,809.26 |
2,699.94 |
2,255.31 |
1,736.54 |
862.99 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,809.26 |
2,699.94 |
2,255.31 |
1,736.54 |
862.99 |
Other Income |
87.85 |
41.74 |
29.54 |
21.45 |
23.73 |
Stock Adjustments |
14.85 |
0.42 |
12.48 |
7.46 |
-3.29 |
Total Income |
2,911.96 |
2,742.10 |
2,297.33 |
1,765.45 |
883.43 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,157.70 |
2,164.26 |
1,818.57 |
1,426.91 |
582.59 |
Power and Fuel Cost |
12.72 |
11.31 |
8.61 |
7.37 |
6.76 |
Other Manufacturing Expenses |
99.19 |
79.93 |
61.18 |
48.52 |
35.53 |
Selling and Administration Expenses |
44.76 |
50.67 |
47.38 |
38.43 |
45.21 |
Miscellaneous Expenses |
16.04 |
13.98 |
11.89 |
11.90 |
8.75 |
Employee Benefit Expenses |
132.27 |
98.45 |
92.37 |
81.62 |
84.97 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
449.29 |
323.49 |
257.33 |
150.69 |
119.62 |
Interest |
2.21 |
1.91 |
1.48 |
1.43 |
0.93 |
Gross Profit |
447.08 |
321.58 |
255.85 |
149.26 |
118.69 |
Depreciation |
52.56 |
46.27 |
40.65 |
43.98 |
40.21 |
Profit Before Tax |
394.52 |
275.31 |
215.20 |
105.28 |
78.48 |
Current Tax |
98.09 |
71.74 |
55.40 |
30.50 |
24.56 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.53 |
-1.85 |
-1.70 |
-3.81 |
-3.84 |
Reported Net Profit |
294.90 |
205.43 |
161.49 |
78.59 |
57.75 |
Extraordinary Items |
23.85 |
6.31 |
6.46 |
3.24 |
6.09 |
Adjusted Net Profit |
271.05 |
199.12 |
155.03 |
75.35 |
51.66 |
Adjustment below Net Profit |
-0.25 |
0.86 |
0.65 |
-0.37 |
-128.81 |
Profit/Loss Balance carried down |
565.62 |
383.56 |
229.24 |
151.02 |
222.08 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
51.35 |
24.23 |
7.82 |
- |
- |
P & L Balance carried down |
808.92 |
565.62 |
383.56 |
229.24 |
151.02 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
496.00 |
863.50 |
407.50 |
26.30 |
- |
Dividend Per Share(Rs) |
9.92 |
17.27 |
8.15 |
2.63 |
- |
Earnings Per Share-Unit Curr |
99.19 |
69.09 |
54.32 |
132.17 |
97.13 |
Earnings Per Share(Adj)-Unit Curr |
99.19 |
69.09 |
54.32 |
26.43 |
19.43 |
Book Value |
344.79 |
262.96 |
201.73 |
749.11 |
617.57 |
Book Value(Adj)-Unit Curr |
344.79 |
262.96 |
201.73 |
149.82 |
123.51 |