INCOME : |
|
|
|
|
|
Sales Turnover |
2,745.24 |
3,178.05 |
2,628.59 |
1,830.50 |
1,793.12 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,745.24 |
3,178.05 |
2,628.59 |
1,830.50 |
1,793.12 |
Other Income |
23.98 |
-5.98 |
-1.21 |
4.40 |
5.36 |
Stock Adjustments |
26.77 |
-37.30 |
67.80 |
50.27 |
-22.05 |
Total Income |
2,795.99 |
3,134.77 |
2,695.18 |
1,885.17 |
1,776.43 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,904.96 |
2,199.18 |
1,945.70 |
1,198.72 |
1,122.16 |
Power and Fuel Cost |
65.06 |
64.18 |
53.78 |
43.61 |
47.22 |
Other Manufacturing Expenses |
131.74 |
128.03 |
103.48 |
87.23 |
79.95 |
Selling and Administration Expenses |
147.28 |
206.23 |
209.74 |
122.11 |
113.90 |
Miscellaneous Expenses |
50.06 |
44.02 |
36.32 |
30.31 |
32.29 |
Employee Benefit Expenses |
154.92 |
140.58 |
113.62 |
105.70 |
94.37 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
341.97 |
352.55 |
232.54 |
297.49 |
286.54 |
Interest |
12.32 |
12.32 |
7.75 |
8.37 |
16.90 |
Gross Profit |
329.65 |
340.23 |
224.79 |
289.12 |
269.64 |
Depreciation |
62.64 |
52.62 |
43.75 |
49.80 |
39.94 |
Profit Before Tax |
267.01 |
287.61 |
181.04 |
239.32 |
229.70 |
Current Tax |
60.39 |
72.01 |
47.83 |
62.23 |
58.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
6.28 |
1.59 |
-0.66 |
-0.77 |
-10.60 |
Reported Net Profit |
200.34 |
214.01 |
133.87 |
177.86 |
182.18 |
Extraordinary Items |
-0.98 |
-0.67 |
-0.79 |
-1.00 |
-1.11 |
Adjusted Net Profit |
201.32 |
214.68 |
134.66 |
178.86 |
183.29 |
Adjustment below Net Profit |
-4.59 |
-0.11 |
1.18 |
-1.24 |
-4.37 |
Profit/Loss Balance carried down |
1,161.92 |
1,075.66 |
954.79 |
827.81 |
720.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
14.18 |
127.64 |
14.18 |
49.64 |
70.48 |
P & L Balance carried down |
1,343.49 |
1,161.92 |
1,075.66 |
954.79 |
827.81 |
Dividend |
- |
63.82 |
- |
49.64 |
49.64 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
220.00 |
220.00 |
180.00 |
180.00 |
140.00 |
Dividend Per Share(Rs) |
22.00 |
22.00 |
18.00 |
18.00 |
14.00 |
Earnings Per Share-Unit Curr |
56.51 |
60.37 |
37.76 |
50.17 |
51.39 |
Earnings Per Share(Adj)-Unit Curr |
56.51 |
60.37 |
37.76 |
50.17 |
51.39 |
Book Value |
396.48 |
345.26 |
320.93 |
286.83 |
251.01 |
Book Value(Adj)-Unit Curr |
396.48 |
345.26 |
320.93 |
286.83 |
251.01 |