| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 664.82 | 661.18 | 805.34 | 615.13 | 417.29 | 482.45 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 664.82 | 661.18 | 805.34 | 615.13 | 417.29 | 482.45 | | Other Income | 4.48 | 2.63 | 1.75 | 1.43 | 0.59 | 1.65 | | Stock Adjustments | -3.43 | 0.21 | -4.37 | 9.62 | -5.83 | -5.29 | | Total Income | 665.87 | 664.02 | 802.72 | 626.18 | 412.05 | 478.81 | | | | | | | | | Raw Materials | 411.87 | 446.24 | 570.53 | 448.77 | 285.90 | 322.74 | | Power & Fuel Cost | 26.14 | 24.52 | 20.59 | 21.31 | 21.34 | 24.75 | | Employee Cost | 46.09 | 42.70 | 39.29 | 37.19 | 34.71 | 39.01 | | Other Manufacturing Expenses | 41.49 | 40.44 | 39.82 | 35.91 | 27.76 | 28.98 | | Selling & Administrative Expenses | 27.33 | 24.86 | 20.89 | 17.29 | 15.58 | 16.97 | | Miscellaneous Expenses | 1.37 | 0.86 | 0.66 | 0.63 | 1.00 | 0.66 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 554.28 | 579.61 | 691.77 | 561.10 | 386.29 | 433.10 | | Operating Profit | 111.59 | 84.40 | 110.94 | 65.08 | 25.78 | 45.72 | | Interest | 4.12 | 3.54 | 5.02 | 6.09 | 5.81 | 6.86 | | Gross Profit | 107.47 | 80.86 | 105.92 | 58.99 | 19.97 | 38.86 | | Depreciation | 17.05 | 14.80 | 15.28 | 14.46 | 13.79 | 13.72 | | Profit Before Tax | 90.42 | 66.06 | 90.64 | 44.53 | 6.18 | 25.14 | | Tax | 21.83 | 14.16 | 21.08 | 9.54 | 0.93 | 6.30 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | 1.26 | 2.71 | 1.94 | 1.90 | 0.25 | -8.54 | | Reported Net Profit | 67.33 | 49.19 | 67.63 | 33.09 | 4.99 | 27.37 | | Extraordinary Items | 0.00 | 0.01 | 0.02 | 0.16 | 0.05 | 0.09 | | Adjusted Net Profit | 67.33 | 49.18 | 67.61 | 32.93 | 4.94 | 27.28 | | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.12 | | P & L Balance brought forward | 327.73 | 293.46 | 231.26 | 200.59 | 195.60 | 174.80 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 14.92 | 14.92 | 5.43 | 2.43 | 0.00 | 5.46 | | P & L Balance carried down | 380.14 | 327.73 | 293.46 | 231.26 | 200.59 | 195.60 | | 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 % | 50.00 | 50.00 | 50.00 | 20.00 | 10.00 | 0.00 | | Dividend Per Share(Rs) | 5.00 | 5.00 | 5.00 | 2.00 | 1.00 | 0.00 | | Earnings Per Share-Unit Curr | 22.56 | 16.48 | 22.66 | 13.13 | 2.06 | 11.29 | | Earnings Per Share(Adj)-Unit Curr | 22.56 | 16.48 | 22.66 | 11.94 | 1.87 | 10.26 | | Book Value-Unit Curr | 156.22 | 138.81 | 127.48 | 121.65 | 111.39 | 109.09 | | Book Value(Adj)-Unit Curr | 156.22 | 138.81 | 127.48 | 110.59 | 101.26 | 99.16 |
|
|