| Gross Sales |
4,425.53 |
4,424.65 |
4,741.52 |
| Excise Duty |
2,104.17 |
2,426.29 |
2,626.84 |
| Net Sales |
2,321.36 |
1,998.36 |
2,114.68 |
| Other Operating Income |
0.00 |
0.00 |
0.00 |
| Other Income |
7.85 |
10.08 |
10.52 |
| Total Income |
2,329.21 |
2,008.44 |
2,125.20 |
| Total Expenditure |
2,135.13 |
1,882.98 |
1,887.84 |
| PBIDT |
194.08 |
125.46 |
237.36 |
| Interest |
5.87 |
3.20 |
2.19 |
| PBDT |
188.21 |
122.26 |
235.17 |
| Depreciation |
56.66 |
61.29 |
57.08 |
| Tax |
36.80 |
28.44 |
42.97 |
| Fringe Benefit Tax |
0.00 |
0.00 |
0.00 |
| Deferred Tax |
-2.63 |
-5.73 |
2.87 |
| Reported Profit After Tax |
97.38 |
38.26 |
132.25 |
| Extra-ordinary Items |
0.00 |
-13.74 |
0.00 |
| Adjusted Profit After Extra-ordinary item |
97.38 |
52.00 |
132.25 |
| EPS (Unit Curr.) |
3.69 |
1.45 |
5.00 |
| EPS (Adj) (Unit Curr.) |
3.69 |
1.45 |
5.00 |
| Calculated EPS (Unit Curr.) |
3.68 |
1.45 |
5.00 |
| Calculated EPS (Adj) (Unit Curr.) |
3.68 |
1.45 |
5.00 |
| Calculated EPS (Ann.) (Unit Curr.) |
14.73 |
5.79 |
20.01 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) |
14.73 |
5.79 |
20.01 |
| Book Value (Unit Curr.) |
0.00 |
0.00 |
0.00 |
| Dividend (%) |
0.00 |
0.00 |
0.00 |
| Equity |
26.44 |
26.44 |
26.44 |
| Reserve & Surplus |
0.00 |
0.00 |
0.00 |
| Face Value |
1.00 |
1.00 |
1.00 |
| 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(%) |
8.36 |
6.28 |
11.22 |
| PBDTM(%) |
8.11 |
6.12 |
11.12 |
| PATM(%) |
4.19 |
1.91 |
6.25 |