INCOME : |
|
|
|
|
|
Sales Turnover |
6,238.80 |
5,619.15 |
4,199.30 |
3,025.00 |
4,068.86 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,238.80 |
5,619.15 |
4,199.30 |
3,025.00 |
4,068.86 |
Other Income |
21.57 |
20.14 |
21.64 |
16.61 |
12.96 |
Stock Adjustments |
72.21 |
73.12 |
20.73 |
31.06 |
-10.70 |
Total Income |
6,332.58 |
5,712.41 |
4,241.67 |
3,072.67 |
4,071.12 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
5,340.59 |
4,885.65 |
3,523.61 |
2,574.52 |
3,340.91 |
Power and Fuel Cost |
1.22 |
1.11 |
0.85 |
0.82 |
1.03 |
Other Manufacturing Expenses |
1.51 |
37.54 |
29.61 |
9.01 |
98.70 |
Selling and Administration Expenses |
236.32 |
211.23 |
155.10 |
33.93 |
80.13 |
Miscellaneous Expenses |
59.78 |
7.48 |
8.72 |
100.37 |
25.43 |
Employee Benefit Expenses |
110.54 |
83.67 |
79.36 |
78.09 |
99.07 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
582.62 |
485.73 |
444.42 |
275.93 |
425.85 |
Interest |
15.74 |
30.70 |
71.01 |
106.50 |
113.89 |
Gross Profit |
566.88 |
455.03 |
373.41 |
169.43 |
311.96 |
Depreciation |
141.76 |
125.58 |
116.84 |
110.52 |
104.28 |
Profit Before Tax |
425.12 |
329.45 |
256.57 |
58.91 |
207.68 |
Current Tax |
129.60 |
97.08 |
77.66 |
27.05 |
39.68 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-22.34 |
-14.14 |
-12.43 |
-6.71 |
53.52 |
Reported Net Profit |
317.86 |
246.51 |
191.34 |
38.57 |
114.48 |
Extraordinary Items |
-0.30 |
- |
-1.82 |
-0.43 |
7.33 |
Adjusted Net Profit |
318.16 |
246.51 |
193.16 |
39.00 |
107.15 |
Adjustment below Net Profit |
-0.73 |
0.08 |
0.23 |
0.15 |
-7.04 |
Profit/Loss Balance carried down |
623.68 |
377.48 |
186.01 |
147.29 |
21.83 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
0.39 |
0.10 |
- |
- |
P & L Balance carried down |
940.81 |
623.68 |
377.48 |
186.01 |
129.27 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.70 |
0.55 |
0.42 |
0.09 |
0.26 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
12.36 |
11.65 |
11.09 |
10.63 |
10.35 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |