INCOME : |
|
|
|
|
|
Sales Turnover |
1,685.77 |
1,633.06 |
1,470.88 |
1,110.11 |
1,067.29 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,685.77 |
1,633.06 |
1,470.88 |
1,110.11 |
1,067.29 |
Other Income |
5.74 |
4.77 |
4.91 |
3.78 |
6.24 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,691.51 |
1,637.83 |
1,475.79 |
1,113.89 |
1,073.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
1,280.41 |
- |
- |
Power and Fuel Cost |
0.54 |
0.50 |
0.38 |
0.35 |
0.39 |
Other Manufacturing Expenses |
1,437.17 |
1,422.02 |
- |
961.29 |
950.64 |
Selling and Administration Expenses |
50.75 |
44.84 |
8.29 |
33.07 |
10.63 |
Miscellaneous Expenses |
4.23 |
1.89 |
40.49 |
6.63 |
6.14 |
Employee Benefit Expenses |
46.91 |
41.75 |
37.04 |
27.71 |
27.70 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
151.91 |
126.82 |
109.18 |
84.84 |
78.03 |
Interest |
22.28 |
15.50 |
14.22 |
13.23 |
12.33 |
Gross Profit |
129.63 |
111.32 |
94.96 |
71.61 |
65.70 |
Depreciation |
21.24 |
15.27 |
11.60 |
11.59 |
12.45 |
Profit Before Tax |
108.39 |
96.05 |
83.36 |
60.02 |
53.25 |
Current Tax |
28.59 |
24.56 |
22.36 |
15.67 |
15.82 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.53 |
-0.05 |
-0.12 |
-0.17 |
- |
Reported Net Profit |
80.33 |
71.55 |
61.12 |
44.51 |
37.43 |
Extraordinary Items |
- |
- |
- |
-0.01 |
- |
Adjusted Net Profit |
80.33 |
71.55 |
61.12 |
44.52 |
37.43 |
Adjustment below Net Profit |
- |
- |
-61.31 |
- |
- |
Profit/Loss Balance carried down |
265.02 |
203.31 |
0.04 |
112.67 |
72.73 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
9.84 |
- |
- |
- |
P & L Balance carried down |
345.35 |
265.02 |
-0.16 |
157.19 |
110.16 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
10.21 |
9.09 |
15.53 |
11.31 |
9.51 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
50.63 |
40.47 |
65.43 |
49.95 |
38.00 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |