INCOME : |
|
|
|
|
|
Sales Turnover |
2,149.67 |
2,027.34 |
1,693.92 |
1,433.57 |
1,279.13 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,149.67 |
2,027.34 |
1,693.92 |
1,433.57 |
1,279.13 |
Other Income |
11.42 |
3.96 |
3.78 |
9.61 |
5.17 |
Stock Adjustments |
145.73 |
172.60 |
115.58 |
6.09 |
121.42 |
Total Income |
2,306.82 |
2,203.90 |
1,813.28 |
1,449.27 |
1,405.72 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,014.58 |
1,935.41 |
1,601.76 |
1,279.60 |
1,208.97 |
Power and Fuel Cost |
2.13 |
1.96 |
1.59 |
1.72 |
2.42 |
Other Manufacturing Expenses |
43.51 |
42.02 |
35.87 |
27.73 |
27.64 |
Selling and Administration Expenses |
33.37 |
31.82 |
26.03 |
19.62 |
31.17 |
Miscellaneous Expenses |
7.76 |
5.41 |
5.22 |
14.82 |
9.13 |
Employee Benefit Expenses |
43.05 |
39.39 |
33.36 |
26.25 |
37.96 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
162.42 |
147.90 |
109.46 |
79.54 |
88.42 |
Interest |
45.33 |
43.50 |
42.35 |
42.91 |
46.21 |
Gross Profit |
117.09 |
104.40 |
67.11 |
36.63 |
42.21 |
Depreciation |
8.42 |
8.56 |
8.69 |
8.80 |
8.94 |
Profit Before Tax |
108.67 |
95.84 |
58.42 |
27.83 |
33.27 |
Current Tax |
28.51 |
25.04 |
15.74 |
7.48 |
10.21 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.77 |
-0.80 |
-1.01 |
-0.39 |
-1.33 |
Reported Net Profit |
80.93 |
71.60 |
43.68 |
20.74 |
24.39 |
Extraordinary Items |
0.01 |
0.01 |
- |
-8.21 |
-0.11 |
Adjusted Net Profit |
80.92 |
71.59 |
43.68 |
28.95 |
24.50 |
Adjustment below Net Profit |
-0.12 |
-1.19 |
0.19 |
0.17 |
-0.19 |
Profit/Loss Balance carried down |
305.47 |
235.06 |
191.19 |
170.29 |
146.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
386.28 |
305.47 |
235.06 |
191.19 |
170.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
16.57 |
18.32 |
44.71 |
21.23 |
24.96 |
Earnings Per Share(Adj)-Unit Curr |
16.57 |
- |
- |
- |
- |
Book Value |
126.47 |
88.17 |
279.28 |
234.38 |
212.98 |
Book Value(Adj)-Unit Curr |
126.47 |
- |
- |
- |
- |