INCOME : |
|
|
|
|
|
Sales Turnover |
2,980.35 |
3,075.13 |
1,227.98 |
704.90 |
859.72 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,980.35 |
3,075.13 |
1,227.98 |
704.90 |
859.72 |
Other Income |
209.92 |
728.37 |
262.53 |
82.45 |
66.54 |
Stock Adjustments |
-85.66 |
61.84 |
19.38 |
14.62 |
-1.91 |
Total Income |
3,104.61 |
3,865.34 |
1,509.89 |
801.97 |
924.35 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,366.99 |
2,633.27 |
770.62 |
335.89 |
497.21 |
Power and Fuel Cost |
9.23 |
9.57 |
12.41 |
11.27 |
12.85 |
Other Manufacturing Expenses |
67.10 |
65.55 |
39.89 |
41.93 |
40.26 |
Selling and Administration Expenses |
32.66 |
33.30 |
30.33 |
32.74 |
25.38 |
Miscellaneous Expenses |
45.33 |
13.51 |
18.09 |
110.21 |
246.24 |
Employee Benefit Expenses |
32.13 |
37.46 |
49.74 |
33.03 |
38.32 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
551.17 |
1,072.68 |
588.81 |
236.91 |
64.08 |
Interest |
10.04 |
16.62 |
18.76 |
15.48 |
22.69 |
Gross Profit |
541.13 |
1,056.06 |
570.05 |
221.43 |
41.39 |
Depreciation |
17.89 |
24.59 |
45.27 |
39.53 |
37.97 |
Profit Before Tax |
523.24 |
1,031.47 |
524.78 |
181.90 |
3.42 |
Current Tax |
131.43 |
219.64 |
63.96 |
7.31 |
17.77 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-20.03 |
-5.49 |
8.92 |
18.62 |
-39.04 |
Reported Net Profit |
411.83 |
817.32 |
451.90 |
155.97 |
24.69 |
Extraordinary Items |
6.13 |
5.02 |
-8.32 |
- |
-0.09 |
Adjusted Net Profit |
405.70 |
812.30 |
460.22 |
155.97 |
24.78 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
1,566.57 |
924.75 |
613.25 |
498.73 |
521.59 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
201.83 |
175.50 |
140.40 |
41.44 |
47.55 |
P & L Balance carried down |
1,776.58 |
1,566.57 |
924.75 |
613.25 |
498.73 |
Dividend |
157.95 |
157.95 |
70.20 |
- |
16.98 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
650.00 |
575.00 |
250.00 |
200.00 |
170.00 |
Dividend Per Share(Rs) |
6.50 |
5.75 |
2.50 |
2.00 |
1.70 |
Earnings Per Share-Unit Curr |
11.73 |
23.28 |
12.87 |
4.44 |
0.73 |
Earnings Per Share(Adj)-Unit Curr |
11.73 |
23.28 |
12.87 |
4.44 |
0.73 |
Book Value |
67.87 |
61.90 |
43.62 |
34.74 |
29.59 |
Book Value(Adj)-Unit Curr |
67.87 |
61.90 |
43.62 |
34.74 |
29.59 |