(Rs. In Crores) |
|
| | | | | | Sales Turnover | 855.39 | 1077.48 | 1110.25 | 991.76 | 1038.70 | 1028.06 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 855.39 | 1077.48 | 1110.25 | 991.76 | 1038.70 | 1028.06 | Other Income | 26.27 | 142.43 | 59.85 | 7.98 | 8.89 | 5.72 | Stock Adjustments | 10.15 | -18.11 | 27.29 | 6.61 | -9.70 | 2.67 | Total Income | 891.81 | 1201.80 | 1197.39 | 1006.35 | 1037.89 | 1036.45 | | | | | | | Raw Materials | 605.03 | 666.71 | 702.72 | 517.12 | 613.53 | 705.12 | Power & Fuel Cost | 100.48 | 114.47 | 88.91 | 75.86 | 74.21 | 73.65 | Employee Cost | 54.80 | 51.39 | 59.20 | 68.09 | 54.05 | 47.28 | Other Manufacturing Expenses | 47.12 | 59.54 | 55.05 | 46.79 | 44.53 | 44.54 | Selling & Administrative Expenses | 52.63 | 56.95 | 51.99 | 47.85 | 46.62 | 43.96 | Miscellaneous Expenses | 8.91 | 10.29 | 6.76 | 6.89 | 6.65 | 8.23 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 868.97 | 959.34 | 964.64 | 762.60 | 839.59 | 922.78 | Operating Profit | 22.84 | 242.46 | 232.75 | 243.75 | 198.30 | 113.67 | Interest | 37.33 | 30.16 | 24.86 | 18.55 | 24.46 | 34.21 | Gross Profit | -14.49 | 212.30 | 207.89 | 225.20 | 173.84 | 79.46 | Depreciation | 42.80 | 39.02 | 36.71 | 35.22 | 35.28 | 32.42 | Profit Before Tax | -57.29 | 173.28 | 171.18 | 189.98 | 138.56 | 47.04 | Tax | -0.08 | 12.73 | 33.04 | 48.82 | 30.12 | 10.58 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -13.87 | -0.49 | -0.72 | -0.91 | 8.95 | 5.35 | Reported Net Profit | -43.33 | 161.04 | 138.86 | 142.08 | 99.50 | 31.11 | Extraordinary Items | 11.36 | -0.21 | -0.28 | -0.20 | -1.24 | -0.76 | Adjusted Net Profit | -54.69 | 161.25 | 139.14 | 142.28 | 100.74 | 31.87 | Adjustment below Net Profit | -0.77 | 0.40 | 0.53 | -0.25 | -1.61 | 0.05 | P & L Balance brought forward | 616.56 | 470.96 | 359.09 | 250.61 | 156.90 | 125.74 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 4.17 | 15.84 | 27.52 | 33.36 | 4.17 | 0.00 | P & L Balance carried down | 568.29 | 616.56 | 470.96 | 359.09 | 250.61 | 156.90 | 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 % | 0.00 | 10.00 | 66.00 | 68.00 | 50.00 | 10.00 | Dividend Per Share(Rs) | 0.00 | 0.50 | 3.30 | 3.40 | 2.50 | 0.50 | Earnings Per Share-Unit Curr | -4.61 | 19.31 | 16.65 | 17.04 | 11.93 | 3.73 | Earnings Per Share(Adj)-Unit Curr | -4.61 | 19.31 | 16.65 | 17.04 | 11.93 | 3.73 | Book Value-Unit Curr | 87.94 | 92.86 | 75.36 | 61.95 | 48.94 | 37.70 | Book Value(Adj)-Unit Curr | 87.94 | 92.86 | 75.36 | 61.95 | 48.94 | 37.70 |
|
|