| Gross Sales |
2,503.03 |
2,188.00 |
2,423.76 |
| Excise Duty |
1,462.66 |
1,325.43 |
1,448.81 |
| Net Sales |
1,040.37 |
862.57 |
974.95 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
1.40 |
1.59 |
5.82 |
| Total Income |
1,041.77 |
864.16 |
980.77 |
| Total Expenditure |
892.51 |
718.92 |
850.79 |
| PBIDT |
149.26 |
145.24 |
129.98 |
| Interest |
44.68 |
44.53 |
44.07 |
| PBDT |
104.58 |
100.71 |
85.91 |
| Depreciation |
34.45 |
32.59 |
27.46 |
| Tax |
7.57 |
-0.19 |
5.69 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
9.71 |
17.96 |
8.92 |
| Reported Profit After Tax |
52.85 |
50.35 |
43.84 |
| Extra-ordinary Items |
0.00 |
0.00 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
52.85 |
50.35 |
43.84 |
| EPS (Unit Curr.) |
17.07 |
16.26 |
14.16 |
| EPS (Adj) (Unit Curr.) |
8.54 |
8.13 |
7.08 |
| Calculated EPS (Unit Curr.) |
17.07 |
16.26 |
14.16 |
| Calculated EPS (Adj) (Unit Curr.) |
8.54 |
8.13 |
7.08 |
| Calculated EPS (Ann.) (Unit Curr.) |
68.28 |
65.05 |
56.64 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
34.14 |
32.53 |
28.32 |
| 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(%) |
14.35 |
16.84 |
13.33 |
| PBDTM(%) |
10.05 |
11.68 |
8.81 |
| PATM(%) |
5.08 |
5.84 |
4.50 |