INCOME : |
|
|
|
|
|
Sales Turnover |
1,011.36 |
1,003.79 |
795.37 |
653.62 |
598.38 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,011.36 |
1,003.79 |
795.37 |
653.62 |
598.38 |
Other Income |
142.36 |
132.44 |
29.05 |
8.05 |
46.49 |
Stock Adjustments |
4.38 |
13.85 |
22.29 |
0.18 |
-9.51 |
Total Income |
1,158.10 |
1,150.08 |
846.71 |
661.85 |
635.36 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
611.10 |
635.23 |
527.36 |
383.01 |
358.58 |
Power and Fuel Cost |
26.59 |
27.29 |
20.01 |
14.64 |
15.07 |
Other Manufacturing Expenses |
88.68 |
78.92 |
70.58 |
60.82 |
57.86 |
Selling and Administration Expenses |
47.85 |
48.25 |
49.15 |
38.21 |
41.86 |
Miscellaneous Expenses |
5.79 |
6.57 |
7.12 |
4.45 |
3.13 |
Employee Benefit Expenses |
55.19 |
51.41 |
42.40 |
35.83 |
37.97 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
322.91 |
302.41 |
130.10 |
124.89 |
120.91 |
Interest |
1.28 |
0.35 |
0.36 |
0.62 |
0.35 |
Gross Profit |
321.63 |
302.06 |
129.74 |
124.27 |
120.56 |
Depreciation |
24.27 |
21.11 |
19.74 |
19.98 |
20.00 |
Profit Before Tax |
297.36 |
280.95 |
110.00 |
104.29 |
100.56 |
Current Tax |
43.37 |
38.96 |
24.13 |
18.91 |
24.17 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.25 |
-3.55 |
0.21 |
5.34 |
6.87 |
Reported Net Profit |
255.23 |
245.55 |
85.65 |
80.04 |
69.52 |
Extraordinary Items |
0.06 |
0.19 |
0.10 |
0.02 |
3.46 |
Adjusted Net Profit |
255.17 |
245.36 |
85.55 |
80.02 |
66.06 |
Adjustment below Net Profit |
- |
- |
- |
6.88 |
-190.43 |
Profit/Loss Balance carried down |
582.99 |
537.69 |
466.34 |
379.43 |
500.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
243.16 |
200.25 |
14.30 |
- |
- |
P & L Balance carried down |
595.05 |
582.99 |
537.69 |
466.34 |
379.43 |
Dividend |
143.04 |
57.21 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
1,000.00 |
1,100.00 |
1,000.00 |
100.00 |
1,000.00 |
Dividend Per Share(Rs) |
20.00 |
22.00 |
20.00 |
2.00 |
20.00 |
Earnings Per Share-Unit Curr |
35.69 |
34.33 |
11.98 |
11.19 |
9.72 |
Earnings Per Share(Adj)-Unit Curr |
17.85 |
17.17 |
5.99 |
5.60 |
4.86 |
Book Value |
103.71 |
102.10 |
95.77 |
85.94 |
74.71 |
Book Value(Adj)-Unit Curr |
51.86 |
51.05 |
47.89 |
42.97 |
37.36 |