INCOME : |
|
|
|
|
|
Sales Turnover |
1,364.89 |
1,325.96 |
1,008.75 |
542.41 |
915.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,364.89 |
1,325.96 |
1,008.75 |
542.41 |
915.17 |
Other Income |
68.25 |
37.04 |
48.54 |
57.56 |
32.11 |
Stock Adjustments |
-28.43 |
40.35 |
36.89 |
-5.92 |
19.63 |
Total Income |
1,404.71 |
1,403.35 |
1,094.18 |
594.05 |
966.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
334.92 |
371.74 |
285.85 |
126.25 |
261.10 |
Power and Fuel Cost |
1.23 |
1.04 |
0.80 |
0.68 |
0.87 |
Other Manufacturing Expenses |
85.79 |
109.77 |
96.15 |
51.79 |
80.92 |
Selling and Administration Expenses |
172.57 |
146.57 |
108.31 |
70.33 |
173.64 |
Miscellaneous Expenses |
28.23 |
24.22 |
18.06 |
15.82 |
16.46 |
Employee Benefit Expenses |
56.62 |
55.18 |
56.13 |
36.59 |
3.85 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
725.35 |
694.84 |
528.87 |
292.60 |
430.07 |
Interest |
44.47 |
30.35 |
27.07 |
25.07 |
24.80 |
Gross Profit |
680.88 |
664.49 |
501.80 |
267.53 |
405.27 |
Depreciation |
132.46 |
97.46 |
88.03 |
89.05 |
82.46 |
Profit Before Tax |
548.42 |
567.03 |
413.77 |
178.48 |
322.81 |
Current Tax |
131.77 |
142.56 |
103.36 |
43.33 |
79.65 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.07 |
1.58 |
2.05 |
4.41 |
-1.97 |
Reported Net Profit |
414.57 |
422.89 |
308.35 |
130.74 |
245.12 |
Extraordinary Items |
13.76 |
6.22 |
4.76 |
3.48 |
4.57 |
Adjusted Net Profit |
400.81 |
416.67 |
303.59 |
127.26 |
240.55 |
Adjustment below Net Profit |
0.16 |
3.63 |
-201.20 |
0.04 |
-0.09 |
Profit/Loss Balance carried down |
1,351.97 |
1,046.80 |
940.19 |
809.40 |
624.75 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
218.51 |
121.35 |
0.54 |
- |
60.39 |
P & L Balance carried down |
1,548.20 |
1,351.97 |
1,046.80 |
940.19 |
809.40 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
850.00 |
900.00 |
500.00 |
- |
200.00 |
Dividend Per Share(Rs) |
8.50 |
9.00 |
5.00 |
- |
4.00 |
Earnings Per Share-Unit Curr |
17.07 |
17.42 |
12.71 |
10.55 |
19.57 |
Earnings Per Share(Adj)-Unit Curr |
17.07 |
17.42 |
12.71 |
- |
- |
Book Value |
65.77 |
57.46 |
44.67 |
88.70 |
85.93 |
Book Value(Adj)-Unit Curr |
65.77 |
57.46 |
44.67 |
- |
- |