INCOME : |
|
|
|
|
|
Sales Turnover |
2,141.43 |
1,976.11 |
1,918.91 |
1,708.50 |
1,518.27 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,141.43 |
1,976.11 |
1,918.91 |
1,708.50 |
1,518.27 |
Other Income |
329.05 |
4.15 |
8.38 |
16.65 |
24.88 |
Stock Adjustments |
-34.08 |
-54.67 |
121.87 |
-39.83 |
58.43 |
Total Income |
2,436.40 |
1,925.59 |
2,049.16 |
1,685.32 |
1,601.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,200.85 |
1,163.88 |
1,253.32 |
967.76 |
943.55 |
Power and Fuel Cost |
161.91 |
166.84 |
145.80 |
96.01 |
78.16 |
Other Manufacturing Expenses |
155.33 |
136.80 |
144.22 |
119.86 |
104.41 |
Selling and Administration Expenses |
117.07 |
87.73 |
95.96 |
93.27 |
89.35 |
Miscellaneous Expenses |
48.61 |
56.52 |
37.33 |
15.56 |
26.17 |
Employee Benefit Expenses |
147.47 |
126.95 |
129.25 |
108.73 |
97.28 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
605.16 |
186.86 |
243.29 |
284.14 |
262.66 |
Interest |
29.70 |
37.93 |
18.94 |
17.75 |
12.84 |
Gross Profit |
575.46 |
148.93 |
224.35 |
266.39 |
249.82 |
Depreciation |
136.89 |
111.11 |
86.90 |
85.15 |
72.39 |
Profit Before Tax |
438.57 |
37.82 |
137.45 |
181.24 |
177.43 |
Current Tax |
88.60 |
-0.84 |
32.37 |
39.75 |
38.58 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
14.84 |
7.25 |
4.71 |
5.26 |
-9.89 |
Reported Net Profit |
335.12 |
31.41 |
100.38 |
136.23 |
148.73 |
Extraordinary Items |
244.60 |
- |
0.17 |
8.29 |
14.13 |
Adjusted Net Profit |
90.52 |
31.41 |
100.21 |
127.94 |
134.60 |
Adjustment below Net Profit |
-1.41 |
0.33 |
-0.83 |
-0.77 |
-2.08 |
Profit/Loss Balance carried down |
588.37 |
591.24 |
533.22 |
397.76 |
353.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
35.31 |
34.61 |
41.54 |
- |
101.98 |
P & L Balance carried down |
886.78 |
588.37 |
591.24 |
533.22 |
397.76 |
Dividend |
24.92 |
- |
- |
- |
43.61 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
230.00 |
75.00 |
250.00 |
300.00 |
315.00 |
Dividend Per Share(Rs) |
4.60 |
1.50 |
5.00 |
6.00 |
6.30 |
Earnings Per Share-Unit Curr |
48.41 |
4.54 |
14.50 |
19.68 |
21.49 |
Earnings Per Share(Adj)-Unit Curr |
48.41 |
4.54 |
14.50 |
19.68 |
21.49 |
Book Value |
159.84 |
116.74 |
120.22 |
111.31 |
91.37 |
Book Value(Adj)-Unit Curr |
159.84 |
116.74 |
120.22 |
111.31 |
91.37 |