INCOME : |
|
|
|
|
|
Sales Turnover |
752.79 |
725.11 |
599.24 |
476.06 |
645.77 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
752.79 |
725.11 |
599.24 |
476.06 |
645.77 |
Other Income |
62.61 |
643.38 |
41.90 |
27.69 |
8.78 |
Stock Adjustments |
10.60 |
4.72 |
12.37 |
-1.76 |
13.82 |
Total Income |
826.00 |
1,373.21 |
653.51 |
501.99 |
668.37 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
348.85 |
352.49 |
293.87 |
207.56 |
273.84 |
Power and Fuel Cost |
21.79 |
19.84 |
15.83 |
13.44 |
15.00 |
Other Manufacturing Expenses |
32.02 |
28.82 |
15.85 |
12.73 |
13.72 |
Selling and Administration Expenses |
181.63 |
165.89 |
155.31 |
121.58 |
177.20 |
Miscellaneous Expenses |
8.94 |
8.06 |
6.08 |
5.97 |
7.59 |
Employee Benefit Expenses |
132.84 |
123.38 |
102.84 |
93.70 |
143.94 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
99.94 |
674.73 |
63.74 |
47.01 |
37.07 |
Interest |
2.76 |
5.24 |
3.24 |
1.71 |
3.27 |
Gross Profit |
97.18 |
669.49 |
60.50 |
45.30 |
33.80 |
Depreciation |
13.06 |
12.81 |
12.58 |
13.02 |
14.38 |
Profit Before Tax |
84.12 |
656.68 |
47.92 |
32.28 |
19.42 |
Current Tax |
22.10 |
17.41 |
7.44 |
-12.17 |
5.85 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.82 |
-0.44 |
-1.11 |
-1.99 |
1.26 |
Reported Net Profit |
62.84 |
639.71 |
41.59 |
46.44 |
12.32 |
Extraordinary Items |
-0.02 |
-0.13 |
2.09 |
6.13 |
-0.03 |
Adjusted Net Profit |
62.86 |
639.84 |
39.50 |
40.31 |
12.35 |
Adjustment below Net Profit |
-0.86 |
0.25 |
0.12 |
0.32 |
-1.95 |
Profit/Loss Balance carried down |
826.77 |
200.94 |
167.71 |
126.45 |
124.60 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
14.13 |
14.13 |
8.48 |
5.50 |
8.52 |
P & L Balance carried down |
874.63 |
826.77 |
200.94 |
167.71 |
126.45 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
100.00 |
100.00 |
60.00 |
30.00 |
Dividend Per Share(Rs) |
10.00 |
10.00 |
10.00 |
6.00 |
3.00 |
Earnings Per Share-Unit Curr |
44.47 |
452.72 |
29.43 |
32.87 |
8.72 |
Earnings Per Share(Adj)-Unit Curr |
44.47 |
452.72 |
29.43 |
32.87 |
8.72 |
Book Value |
705.23 |
671.59 |
230.16 |
205.40 |
173.09 |
Book Value(Adj)-Unit Curr |
705.23 |
671.59 |
230.16 |
205.40 |
173.09 |