INCOME : |
|
|
|
|
|
Sales Turnover |
383.87 |
315.61 |
253.85 |
198.16 |
152.38 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
383.87 |
315.61 |
253.85 |
198.16 |
152.38 |
Other Income |
51.74 |
40.39 |
35.38 |
38.98 |
39.75 |
Stock Adjustments |
0.19 |
-1.62 |
-0.57 |
0.45 |
-0.84 |
Total Income |
435.80 |
354.38 |
288.66 |
237.59 |
191.29 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
33.25 |
38.72 |
36.38 |
18.95 |
15.54 |
Power and Fuel Cost |
2.19 |
1.80 |
1.72 |
1.48 |
1.29 |
Other Manufacturing Expenses |
2.26 |
2.25 |
2.26 |
2.13 |
1.78 |
Selling and Administration Expenses |
110.53 |
61.49 |
37.70 |
27.80 |
22.78 |
Miscellaneous Expenses |
8.53 |
8.58 |
6.03 |
5.67 |
6.38 |
Employee Benefit Expenses |
61.75 |
54.48 |
53.46 |
56.28 |
52.53 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
217.29 |
187.06 |
151.11 |
125.28 |
90.99 |
Interest |
0.73 |
1.27 |
1.80 |
2.13 |
2.53 |
Gross Profit |
216.56 |
185.79 |
149.31 |
123.15 |
88.46 |
Depreciation |
10.19 |
8.68 |
6.16 |
7.96 |
9.21 |
Profit Before Tax |
206.37 |
177.11 |
143.15 |
115.19 |
79.25 |
Current Tax |
47.25 |
42.77 |
33.52 |
32.03 |
16.45 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
9.10 |
-3.09 |
0.88 |
-2.37 |
2.62 |
Reported Net Profit |
150.02 |
137.43 |
108.75 |
85.53 |
60.18 |
Extraordinary Items |
6.54 |
4.47 |
7.47 |
20.90 |
15.69 |
Adjusted Net Profit |
143.48 |
132.96 |
101.28 |
64.63 |
44.49 |
Adjustment below Net Profit |
- |
- |
- |
0.01 |
- |
Profit/Loss Balance carried down |
487.53 |
369.14 |
276.49 |
201.60 |
141.41 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
19.05 |
19.04 |
16.10 |
10.65 |
- |
P & L Balance carried down |
618.50 |
487.53 |
369.14 |
276.49 |
201.60 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
175.00 |
175.00 |
250.00 |
100.00 |
- |
Dividend Per Share(Rs) |
3.50 |
3.50 |
5.00 |
2.00 |
- |
Earnings Per Share-Unit Curr |
27.58 |
25.43 |
20.27 |
16.06 |
157.02 |
Earnings Per Share(Adj)-Unit Curr |
27.58 |
25.43 |
20.27 |
16.06 |
- |
Book Value |
145.24 |
121.36 |
99.76 |
82.28 |
601.58 |
Book Value(Adj)-Unit Curr |
145.24 |
121.36 |
99.76 |
82.28 |
- |