INCOME : |
|
|
|
|
|
Sales Turnover |
319.15 |
252.41 |
247.67 |
177.51 |
223.60 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
319.15 |
252.41 |
247.67 |
177.51 |
223.60 |
Other Income |
15.48 |
10.48 |
10.32 |
9.50 |
7.69 |
Stock Adjustments |
11.91 |
-1.90 |
9.63 |
-19.60 |
-3.34 |
Total Income |
346.54 |
260.99 |
267.62 |
167.41 |
227.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
202.32 |
143.39 |
148.49 |
81.42 |
117.95 |
Power and Fuel Cost |
1.20 |
1.16 |
0.98 |
0.83 |
1.20 |
Other Manufacturing Expenses |
2.29 |
2.39 |
0.95 |
0.79 |
1.32 |
Selling and Administration Expenses |
26.38 |
24.21 |
22.37 |
15.52 |
23.95 |
Miscellaneous Expenses |
9.79 |
5.41 |
4.10 |
2.05 |
3.71 |
Employee Benefit Expenses |
43.41 |
41.05 |
36.28 |
31.11 |
37.39 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
61.15 |
43.38 |
54.45 |
35.69 |
42.43 |
Interest |
0.71 |
0.63 |
0.78 |
0.39 |
0.43 |
Gross Profit |
60.44 |
42.75 |
53.67 |
35.30 |
42.00 |
Depreciation |
4.54 |
4.31 |
3.34 |
3.74 |
3.48 |
Profit Before Tax |
55.90 |
38.44 |
50.33 |
31.56 |
38.52 |
Current Tax |
14.81 |
9.67 |
13.09 |
8.11 |
10.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.45 |
0.35 |
-0.20 |
-0.11 |
-0.18 |
Reported Net Profit |
41.54 |
28.42 |
37.44 |
23.56 |
28.56 |
Extraordinary Items |
-1.82 |
0.07 |
0.12 |
0.07 |
0.01 |
Adjusted Net Profit |
43.36 |
28.35 |
37.32 |
23.49 |
28.55 |
Adjustment below Net Profit |
-0.40 |
-0.33 |
0.10 |
0.32 |
-0.19 |
Profit/Loss Balance carried down |
212.26 |
200.16 |
185.88 |
162.36 |
134.35 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
15.99 |
15.99 |
23.26 |
0.36 |
0.36 |
P & L Balance carried down |
237.41 |
212.26 |
200.16 |
185.88 |
162.36 |
Dividend |
- |
- |
21.81 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
2,000.00 |
1,100.00 |
1,600.00 |
100.00 |
25.00 |
Dividend Per Share(Rs) |
200.00 |
110.00 |
160.00 |
10.00 |
2.50 |
Earnings Per Share-Unit Curr |
286.48 |
196.00 |
258.21 |
162.48 |
196.97 |
Earnings Per Share(Adj)-Unit Curr |
286.48 |
196.00 |
258.21 |
162.48 |
196.97 |
Book Value |
1,648.76 |
1,475.31 |
1,391.86 |
1,293.38 |
1,130.76 |
Book Value(Adj)-Unit Curr |
1,648.76 |
1,475.31 |
1,391.86 |
1,293.38 |
1,130.76 |