INCOME : |
|
|
|
|
|
Sales Turnover |
2,283.21 |
2,161.22 |
2,123.21 |
1,885.17 |
1,537.31 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,283.21 |
2,161.22 |
2,123.21 |
1,885.17 |
1,537.31 |
Other Income |
12.04 |
28.96 |
14.70 |
0.81 |
11.99 |
Stock Adjustments |
56.57 |
84.44 |
-41.32 |
70.70 |
4.64 |
Total Income |
2,351.82 |
2,274.62 |
2,096.59 |
1,956.68 |
1,553.94 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,025.21 |
1,068.56 |
977.96 |
948.17 |
668.66 |
Power and Fuel Cost |
112.46 |
115.60 |
100.92 |
74.19 |
76.75 |
Other Manufacturing Expenses |
163.64 |
137.17 |
124.04 |
107.32 |
108.04 |
Selling and Administration Expenses |
64.12 |
65.47 |
48.64 |
48.50 |
42.05 |
Miscellaneous Expenses |
41.97 |
36.39 |
45.56 |
37.49 |
32.22 |
Employee Benefit Expenses |
258.16 |
180.18 |
168.72 |
149.13 |
142.28 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
686.29 |
671.25 |
630.76 |
591.89 |
483.96 |
Interest |
1.55 |
0.55 |
27.96 |
87.55 |
33.52 |
Gross Profit |
684.74 |
670.70 |
602.80 |
504.34 |
450.44 |
Depreciation |
53.45 |
42.09 |
37.88 |
33.39 |
29.37 |
Profit Before Tax |
631.29 |
628.61 |
564.92 |
470.95 |
421.07 |
Current Tax |
152.21 |
150.61 |
137.63 |
112.75 |
98.54 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
8.19 |
11.04 |
8.57 |
6.62 |
9.43 |
Reported Net Profit |
470.89 |
466.96 |
418.72 |
351.58 |
313.10 |
Extraordinary Items |
-0.53 |
-0.41 |
-0.55 |
-0.44 |
-0.91 |
Adjusted Net Profit |
471.42 |
467.37 |
419.27 |
352.02 |
314.01 |
Adjustment below Net Profit |
-5.46 |
-0.29 |
-19.50 |
-0.53 |
0.47 |
Profit/Loss Balance carried down |
1,102.06 |
1,021.35 |
750.79 |
399.73 |
86.17 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
275.69 |
385.96 |
128.65 |
- |
- |
P & L Balance carried down |
1,291.80 |
1,102.06 |
1,021.35 |
750.79 |
399.73 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,125.00 |
2,100.00 |
1,050.00 |
- |
- |
Dividend Per Share(Rs) |
22.50 |
42.00 |
21.00 |
- |
- |
Earnings Per Share-Unit Curr |
38.43 |
38.11 |
34.17 |
358.76 |
1,597.44 |
Earnings Per Share(Adj)-Unit Curr |
38.43 |
38.11 |
34.17 |
- |
- |
Book Value |
190.35 |
174.51 |
167.66 |
768.11 |
2,049.45 |
Book Value(Adj)-Unit Curr |
190.35 |
174.51 |
167.66 |
- |
- |