INCOME : |
|
|
|
|
|
Sales Turnover |
2,215.50 |
2,019.53 |
1,257.19 |
613.22 |
1,709.99 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,215.50 |
2,019.53 |
1,257.19 |
613.22 |
1,709.99 |
Other Income |
41.52 |
97.40 |
47.39 |
59.36 |
24.05 |
Stock Adjustments |
254.05 |
72.42 |
131.04 |
-148.33 |
-72.91 |
Total Income |
2,511.07 |
2,189.35 |
1,435.62 |
524.25 |
1,661.13 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,468.72 |
1,239.15 |
833.46 |
246.35 |
809.73 |
Power and Fuel Cost |
22.15 |
18.57 |
14.35 |
8.95 |
19.53 |
Other Manufacturing Expenses |
180.15 |
143.52 |
100.20 |
59.99 |
114.76 |
Selling and Administration Expenses |
452.36 |
288.24 |
151.19 |
86.57 |
229.49 |
Miscellaneous Expenses |
43.76 |
55.15 |
35.30 |
26.86 |
89.32 |
Employee Benefit Expenses |
173.53 |
168.02 |
135.64 |
112.34 |
175.59 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
170.40 |
276.70 |
165.48 |
-16.81 |
222.71 |
Interest |
50.73 |
25.27 |
23.51 |
29.05 |
23.59 |
Gross Profit |
119.67 |
251.43 |
141.97 |
-45.86 |
199.12 |
Depreciation |
83.49 |
58.05 |
58.12 |
67.03 |
78.00 |
Profit Before Tax |
36.18 |
193.38 |
83.85 |
-112.89 |
121.12 |
Current Tax |
9.57 |
40.05 |
4.94 |
-0.17 |
36.54 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.41 |
-7.60 |
15.18 |
-28.19 |
-4.15 |
Reported Net Profit |
28.02 |
160.93 |
63.73 |
-84.53 |
88.73 |
Extraordinary Items |
20.41 |
13.46 |
0.68 |
10.30 |
-33.25 |
Adjusted Net Profit |
7.61 |
147.47 |
63.05 |
-94.83 |
121.98 |
Adjustment below Net Profit |
1.23 |
-1.94 |
0.04 |
3.05 |
-3.06 |
Profit/Loss Balance carried down |
315.13 |
219.86 |
191.46 |
272.94 |
273.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
28.38 |
63.72 |
35.37 |
- |
86.59 |
P & L Balance carried down |
316.00 |
315.13 |
219.86 |
191.46 |
272.94 |
Dividend |
28.38 |
63.72 |
35.37 |
- |
45.25 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
225.00 |
125.00 |
- |
160.00 |
Dividend Per Share(Rs) |
2.00 |
4.50 |
2.50 |
- |
3.20 |
Earnings Per Share-Unit Curr |
1.97 |
11.36 |
4.51 |
-5.98 |
6.28 |
Earnings Per Share(Adj)-Unit Curr |
1.97 |
11.36 |
4.51 |
-5.98 |
6.28 |
Book Value |
43.45 |
42.86 |
35.72 |
33.16 |
38.71 |
Book Value(Adj)-Unit Curr |
43.45 |
42.86 |
35.72 |
33.16 |
38.71 |