| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 76878.00 | 67653.00 | 42701.00 | 40242.00 | 45749.00 | 43446.04 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 636.89 | | Net Sales | 76878.00 | 67653.00 | 42701.00 | 40242.00 | 45749.00 | 42809.15 | | Other Income | 627.00 | 535.00 | 777.00 | 764.00 | 940.00 | 1009.07 | | Stock Adjustments | -1062.00 | 3344.00 | 1821.00 | 0.00 | 382.00 | 419.23 | | Total Income | 76443.00 | 71532.00 | 45299.00 | 41006.00 | 47071.00 | 44237.45 | | | | | | | | | Raw Materials | 47346.00 | 43901.00 | 28422.00 | 22841.00 | 27482.00 | 25418.96 | | Power & Fuel Cost | 11318.00 | 6781.00 | 5668.00 | 6989.00 | 6937.00 | 6030.11 | | Employee Cost | 2240.00 | 2081.00 | 1858.00 | 1938.00 | 1988.00 | 1895.93 | | Other Manufacturing Expenses | 2672.00 | 2740.00 | 1934.00 | 1986.00 | 2097.00 | 1924.68 | | Selling & Administrative Expenses | 2263.00 | 1903.00 | 1046.00 | 1036.00 | 1086.00 | 1007.39 | | Miscellaneous Expenses | 2586.00 | 2530.00 | 1662.00 | 1907.00 | 2312.00 | 2244.10 | | Less : Pre-operative Expenses Capitalised | 31.00 | 30.00 | 42.00 | 30.00 | 17.00 | 30.40 | | Total Expenditure | 68394.00 | 59906.00 | 40548.00 | 36667.00 | 41885.00 | 38490.77 | | Operating Profit | 8049.00 | 11626.00 | 4751.00 | 4339.00 | 5186.00 | 5746.68 | | Interest | 1300.00 | 1417.00 | 1469.00 | 1679.00 | 1683.00 | 1900.54 | | Gross Profit | 6749.00 | 10209.00 | 3282.00 | 2660.00 | 3503.00 | 3846.14 | | Depreciation | 1874.00 | 1752.00 | 1708.00 | 1708.00 | 1693.00 | 1617.32 | | Profit Before Tax | 4875.00 | 8457.00 | 1574.00 | 952.00 | 1810.00 | 2228.82 | | Tax | 917.00 | 1496.00 | 283.00 | 137.00 | 375.00 | 412.44 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | 632.00 | 1454.00 | 298.00 | 195.00 | 230.00 | 379.89 | | Reported Net Profit | 3326.00 | 5507.00 | 993.00 | 620.00 | 1205.00 | 1436.49 | | Extraordinary Items | 6.82 | -89.86 | 397.45 | 10.42 | 308.91 | -208.24 | | Adjusted Net Profit | 3319.18 | 5596.86 | 595.55 | 609.58 | 896.09 | 1644.73 | | Adjustment below Net Profit | -10.00 | 0.00 | 39.00 | -182.00 | -43.00 | 55.13 | | P & L Balance brought forward | 10252.00 | 5494.00 | 4834.00 | 4813.00 | 4068.00 | 2971.83 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | -610.00 | 749.00 | 372.00 | 417.00 | 417.00 | 395.00 | | P & L Balance carried down | 14178.00 | 10252.00 | 5494.00 | 4834.00 | 4813.00 | 4068.45 | | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Dividend % | 300.00 | 400.00 | 300.00 | 100.00 | 120.00 | 120.00 | | Dividend Per Share(Rs) | 3.00 | 4.00 | 3.00 | 1.00 | 1.20 | 1.20 | | Earnings Per Share-Unit Curr | 14.98 | 24.81 | 4.47 | 2.79 | 5.43 | 6.44 | | Earnings Per Share(Adj)-Unit Curr | 14.98 | 24.81 | 4.47 | 2.79 | 5.43 | 6.44 | | Book Value-Unit Curr | 263.46 | 245.17 | 226.09 | 205.51 | 219.28 | 221.86 | | Book Value(Adj)-Unit Curr | 263.46 | 245.17 | 226.09 | 205.51 | 219.28 | 221.86 |
|
|