| Gross Sales |
2,410.71 |
2,503.03 |
2,188.00 |
| Excise Duty |
1,320.20 |
1,462.66 |
1,325.43 |
| Net Sales |
1,090.51 |
1,040.37 |
862.57 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
2.17 |
1.40 |
1.59 |
| Total Income |
1,092.68 |
1,041.77 |
864.16 |
| Total Expenditure |
932.43 |
892.51 |
718.92 |
| PBIDT |
160.25 |
149.26 |
145.24 |
| Interest |
49.28 |
44.68 |
44.53 |
| PBDT |
110.97 |
104.58 |
100.71 |
| Depreciation |
38.48 |
34.45 |
32.59 |
| Tax |
9.72 |
7.57 |
-0.19 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
8.83 |
9.71 |
17.96 |
| Reported Profit After Tax |
53.94 |
52.85 |
50.35 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
53.94 |
52.85 |
50.35 |
| EPS (Unit Curr.) |
8.71 |
17.07 |
16.26 |
| EPS (Adj) (Unit Curr.) |
8.71 |
8.54 |
8.13 |
| Calculated EPS (Unit Curr.) |
17.42 |
17.07 |
16.26 |
| Calculated EPS (Adj) (Unit Curr.) |
17.42 |
8.54 |
8.13 |
| Calculated EPS (Ann.) (Unit Curr.) |
69.69 |
68.28 |
65.05 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
69.69 |
34.14 |
32.53 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
30.96 |
30.96 |
30.96 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
10.00 |
10.00 |
10.00 |
| Public Shareholding (No. Of Shares) |
0.00 |
0.00 |
0.00 |
| Public Shareholding (% in Equity) |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - No. of Shares |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Pledged/Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| Non Encumbered - No. of Shares |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Promoters Holding |
0.00 |
0.00 |
0.00 |
| Non Encumbered - % in Total Equity |
0.00 |
0.00 |
0.00 |
| PBIDTM(%) |
14.69 |
14.35 |
16.84 |
| PBDTM(%) |
10.18 |
10.05 |
11.68 |
| PATM(%) |
4.95 |
5.08 |
5.84 |