INCOME : |
|
|
|
|
|
Sales Turnover |
1,548.85 |
1,210.63 |
704.93 |
327.98 |
681.34 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,548.85 |
1,210.63 |
704.93 |
327.98 |
681.34 |
Other Income |
16.26 |
11.04 |
8.39 |
3.33 |
0.77 |
Stock Adjustments |
4.35 |
101.36 |
26.13 |
-46.72 |
-17.82 |
Total Income |
1,569.46 |
1,323.03 |
739.45 |
284.59 |
664.29 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
899.88 |
812.75 |
460.08 |
140.15 |
359.31 |
Power and Fuel Cost |
9.85 |
8.39 |
5.29 |
2.35 |
4.72 |
Other Manufacturing Expenses |
99.97 |
86.42 |
59.45 |
27.57 |
52.69 |
Selling and Administration Expenses |
207.57 |
133.88 |
73.50 |
44.41 |
91.61 |
Miscellaneous Expenses |
8.51 |
7.29 |
20.86 |
12.84 |
7.58 |
Employee Benefit Expenses |
89.35 |
82.11 |
66.22 |
59.87 |
76.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
254.33 |
192.19 |
54.06 |
-2.60 |
71.68 |
Interest |
7.45 |
6.01 |
4.84 |
5.79 |
10.02 |
Gross Profit |
246.88 |
186.18 |
49.22 |
-8.39 |
61.66 |
Depreciation |
43.10 |
29.00 |
19.45 |
20.42 |
21.50 |
Profit Before Tax |
203.78 |
157.18 |
29.77 |
-28.81 |
40.16 |
Current Tax |
51.24 |
34.94 |
2.66 |
- |
11.04 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.94 |
3.30 |
4.10 |
-7.96 |
-1.39 |
Reported Net Profit |
154.48 |
118.94 |
23.01 |
-20.86 |
30.51 |
Extraordinary Items |
1.13 |
0.16 |
-7.97 |
-0.43 |
-0.12 |
Adjusted Net Profit |
153.35 |
118.78 |
30.98 |
-20.43 |
30.63 |
Adjustment below Net Profit |
- |
-5.35 |
- |
1.74 |
- |
Profit/Loss Balance carried down |
215.64 |
102.05 |
79.04 |
98.07 |
68.90 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
10.69 |
- |
- |
-0.09 |
1.35 |
P & L Balance carried down |
359.43 |
215.64 |
102.05 |
79.04 |
98.07 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
175.00 |
40.00 |
- |
- |
Dividend Per Share(Rs) |
4.00 |
3.50 |
0.80 |
- |
- |
Earnings Per Share-Unit Curr |
31.69 |
50.19 |
10.27 |
-9.32 |
13.64 |
Earnings Per Share(Adj)-Unit Curr |
31.69 |
25.10 |
5.14 |
-4.66 |
6.82 |
Book Value |
163.29 |
177.06 |
104.08 |
93.90 |
102.78 |
Book Value(Adj)-Unit Curr |
163.29 |
88.53 |
52.04 |
46.95 |
51.39 |