INCOME : |
|
|
|
|
|
Sales Turnover |
2,118.93 |
2,081.39 |
1,956.94 |
1,753.14 |
1,490.96 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,118.93 |
2,081.39 |
1,956.94 |
1,753.14 |
1,490.96 |
Other Income |
51.93 |
135.90 |
28.51 |
23.66 |
34.17 |
Stock Adjustments |
-0.66 |
-1.08 |
-1.02 |
2.57 |
-0.07 |
Total Income |
2,170.20 |
2,216.21 |
1,984.43 |
1,779.37 |
1,525.06 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
34.75 |
39.13 |
48.61 |
42.56 |
29.35 |
Power and Fuel Cost |
40.87 |
33.61 |
26.22 |
22.55 |
22.20 |
Other Manufacturing Expenses |
139.51 |
123.17 |
123.56 |
140.03 |
123.36 |
Selling and Administration Expenses |
543.06 |
456.02 |
426.21 |
272.56 |
330.53 |
Miscellaneous Expenses |
72.62 |
132.40 |
141.67 |
122.39 |
12.93 |
Employee Benefit Expenses |
526.98 |
506.43 |
447.59 |
374.11 |
357.39 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
812.41 |
925.46 |
770.57 |
805.17 |
649.29 |
Interest |
44.93 |
32.20 |
38.66 |
47.88 |
47.84 |
Gross Profit |
767.48 |
893.26 |
731.91 |
757.29 |
601.45 |
Depreciation |
373.90 |
352.39 |
324.53 |
268.29 |
243.85 |
Profit Before Tax |
393.58 |
540.87 |
407.38 |
489.00 |
357.60 |
Current Tax |
298.29 |
136.84 |
125.53 |
131.99 |
89.90 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-167.23 |
-23.39 |
-17.18 |
-1.43 |
33.06 |
Reported Net Profit |
262.53 |
427.42 |
299.03 |
358.45 |
234.63 |
Extraordinary Items |
- |
0.03 |
0.45 |
-0.40 |
-0.01 |
Adjusted Net Profit |
262.53 |
427.39 |
298.58 |
358.85 |
234.64 |
Adjustment below Net Profit |
-19.33 |
0.18 |
0.85 |
-1.27 |
-0.01 |
Profit/Loss Balance carried down |
657.35 |
839.86 |
539.99 |
763.94 |
529.31 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
403.26 |
610.11 |
- |
581.14 |
- |
P & L Balance carried down |
497.28 |
657.35 |
839.86 |
539.99 |
763.94 |
Dividend |
- |
610.11 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
760.00 |
1,150.00 |
- |
- |
- |
Dividend Per Share(Rs) |
76.00 |
115.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
49.48 |
80.56 |
56.36 |
67.60 |
44.25 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
171.53 |
200.48 |
234.11 |
190.54 |
229.73 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |