INCOME : |
|
|
|
|
|
Sales Turnover |
1,422.89 |
1,604.52 |
1,335.19 |
1,318.24 |
1,202.19 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,422.89 |
1,604.52 |
1,335.19 |
1,318.24 |
1,202.19 |
Other Income |
22.87 |
17.19 |
9.70 |
10.94 |
7.32 |
Stock Adjustments |
0.74 |
10.07 |
4.60 |
6.17 |
-0.77 |
Total Income |
1,446.50 |
1,631.78 |
1,349.49 |
1,335.35 |
1,208.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
874.43 |
1,054.10 |
965.56 |
869.32 |
835.54 |
Power and Fuel Cost |
59.67 |
75.10 |
59.95 |
45.40 |
48.21 |
Other Manufacturing Expenses |
114.90 |
121.49 |
105.35 |
63.38 |
63.31 |
Selling and Administration Expenses |
82.17 |
52.96 |
24.48 |
18.46 |
21.60 |
Miscellaneous Expenses |
21.52 |
11.13 |
65.14 |
102.38 |
61.17 |
Employee Benefit Expenses |
102.16 |
93.05 |
82.40 |
79.79 |
75.87 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
191.66 |
223.93 |
46.61 |
156.63 |
103.03 |
Interest |
3.33 |
1.09 |
1.14 |
1.05 |
0.38 |
Gross Profit |
188.33 |
222.84 |
45.47 |
155.58 |
102.65 |
Depreciation |
28.47 |
25.58 |
27.12 |
35.71 |
23.51 |
Profit Before Tax |
159.86 |
197.26 |
18.35 |
119.87 |
79.14 |
Current Tax |
36.95 |
35.56 |
-4.36 |
6.01 |
13.36 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.81 |
35.14 |
15.88 |
28.16 |
-38.98 |
Reported Net Profit |
122.10 |
126.56 |
6.84 |
85.70 |
104.76 |
Extraordinary Items |
5.15 |
2.57 |
0.35 |
3.40 |
0.46 |
Adjusted Net Profit |
116.95 |
123.99 |
6.49 |
82.30 |
104.30 |
Adjustment below Net Profit |
-0.83 |
0.62 |
- |
0.66 |
-0.41 |
Profit/Loss Balance carried down |
424.78 |
372.54 |
433.71 |
357.35 |
272.31 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
86.65 |
74.94 |
68.01 |
10.00 |
19.31 |
P & L Balance carried down |
459.39 |
424.78 |
372.54 |
433.71 |
357.35 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
7.50 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
0.75 |
Earnings Per Share-Unit Curr |
21.10 |
21.22 |
1.13 |
13.87 |
16.95 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
90.08 |
91.64 |
79.98 |
88.28 |
91.75 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |