INCOME : |
|
|
|
|
|
Sales Turnover |
315.61 |
253.85 |
198.16 |
152.38 |
148.63 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
315.61 |
253.85 |
198.16 |
152.38 |
148.63 |
Other Income |
40.39 |
35.38 |
38.98 |
39.75 |
14.92 |
Stock Adjustments |
-1.62 |
-0.57 |
0.45 |
-0.84 |
-0.07 |
Total Income |
354.38 |
288.66 |
237.59 |
191.29 |
163.48 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
38.72 |
36.38 |
18.95 |
15.54 |
14.49 |
Power and Fuel Cost |
1.80 |
1.72 |
1.48 |
1.29 |
1.59 |
Other Manufacturing Expenses |
2.25 |
2.26 |
2.13 |
1.78 |
2.82 |
Selling and Administration Expenses |
61.19 |
37.70 |
27.80 |
22.78 |
26.06 |
Miscellaneous Expenses |
8.88 |
6.03 |
5.67 |
6.38 |
9.58 |
Employee Benefit Expenses |
54.48 |
53.46 |
56.28 |
52.53 |
63.55 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
187.06 |
151.11 |
125.28 |
90.99 |
45.39 |
Interest |
1.27 |
1.80 |
2.13 |
2.53 |
2.84 |
Gross Profit |
185.79 |
149.31 |
123.15 |
88.46 |
42.55 |
Depreciation |
8.68 |
6.16 |
7.96 |
9.21 |
8.93 |
Profit Before Tax |
177.11 |
143.15 |
115.19 |
79.25 |
33.62 |
Current Tax |
42.77 |
33.52 |
32.03 |
16.45 |
10.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.09 |
0.88 |
-2.37 |
2.62 |
-1.84 |
Reported Net Profit |
137.43 |
108.75 |
85.53 |
60.18 |
25.34 |
Extraordinary Items |
4.47 |
7.47 |
20.90 |
15.69 |
4.07 |
Adjusted Net Profit |
132.96 |
101.28 |
64.63 |
44.49 |
21.27 |
Adjustment below Net Profit |
- |
- |
0.01 |
- |
-4.50 |
Profit/Loss Balance carried down |
369.14 |
276.49 |
201.60 |
141.41 |
131.62 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
19.04 |
16.10 |
10.65 |
- |
11.04 |
P & L Balance carried down |
487.53 |
369.14 |
276.49 |
201.60 |
141.42 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
175.00 |
250.00 |
100.00 |
- |
- |
Dividend Per Share(Rs) |
3.50 |
5.00 |
2.00 |
- |
- |
Earnings Per Share-Unit Curr |
25.43 |
20.27 |
16.06 |
157.02 |
66.16 |
Earnings Per Share(Adj)-Unit Curr |
25.43 |
20.27 |
16.06 |
- |
- |
Book Value |
121.36 |
99.76 |
82.28 |
601.58 |
399.32 |
Book Value(Adj)-Unit Curr |
121.36 |
99.76 |
82.28 |
- |
- |