INCOME : |
|
|
|
|
|
Sales Turnover |
680.62 |
884.94 |
716.14 |
648.95 |
479.63 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
680.62 |
884.94 |
716.14 |
648.95 |
479.63 |
Other Income |
15.45 |
13.19 |
13.17 |
6.42 |
10.10 |
Stock Adjustments |
-20.01 |
68.22 |
44.12 |
19.68 |
3.51 |
Total Income |
676.06 |
966.35 |
773.43 |
675.05 |
493.24 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
356.66 |
536.52 |
356.86 |
312.02 |
238.86 |
Power and Fuel Cost |
29.95 |
40.42 |
32.70 |
28.29 |
22.37 |
Other Manufacturing Expenses |
94.93 |
92.81 |
69.15 |
67.79 |
74.10 |
Selling and Administration Expenses |
40.31 |
41.18 |
39.98 |
43.30 |
33.94 |
Miscellaneous Expenses |
9.49 |
9.21 |
18.04 |
11.63 |
3.91 |
Employee Benefit Expenses |
42.21 |
35.47 |
29.68 |
22.50 |
16.40 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
102.51 |
210.74 |
227.02 |
189.53 |
103.66 |
Interest |
3.80 |
6.46 |
6.51 |
3.43 |
5.22 |
Gross Profit |
98.71 |
204.28 |
220.51 |
186.10 |
98.44 |
Depreciation |
14.93 |
11.25 |
8.45 |
6.14 |
5.07 |
Profit Before Tax |
83.78 |
193.03 |
212.06 |
179.96 |
93.37 |
Current Tax |
17.87 |
46.36 |
53.61 |
44.59 |
22.78 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
4.72 |
2.22 |
0.07 |
0.83 |
-0.21 |
Reported Net Profit |
61.19 |
144.45 |
158.39 |
134.54 |
70.80 |
Extraordinary Items |
0.10 |
0.12 |
0.77 |
0.09 |
- |
Adjusted Net Profit |
61.09 |
144.33 |
157.62 |
134.45 |
70.80 |
Adjustment below Net Profit |
0.22 |
0.31 |
-0.48 |
0.38 |
-0.34 |
Profit/Loss Balance carried down |
615.71 |
479.59 |
325.27 |
193.84 |
134.04 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
8.64 |
8.64 |
3.58 |
3.50 |
10.64 |
P & L Balance carried down |
668.48 |
615.71 |
479.59 |
325.27 |
193.86 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
75.00 |
75.00 |
75.00 |
32.00 |
20.00 |
Dividend Per Share(Rs) |
0.75 |
0.75 |
0.75 |
0.32 |
20.00 |
Earnings Per Share-Unit Curr |
5.31 |
12.54 |
13.75 |
12.04 |
2,224.29 |
Earnings Per Share(Adj)-Unit Curr |
5.31 |
12.54 |
13.75 |
- |
- |
Book Value |
71.86 |
67.28 |
55.43 |
34.84 |
8,069.09 |
Book Value(Adj)-Unit Curr |
71.86 |
67.28 |
55.43 |
- |
- |