(Rs. In Crores) |
|
| | | | | | Sales Turnover | 661.51 | 647.00 | 527.49 | 486.65 | 431.96 | 306.96 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 661.51 | 647.00 | 527.49 | 486.65 | 431.96 | 306.96 | Other Income | 9.46 | 12.10 | 6.11 | 5.20 | 10.54 | 4.21 | Stock Adjustments | 2.45 | 15.24 | -13.48 | 4.86 | -2.31 | 13.51 | Total Income | 673.42 | 674.34 | 520.12 | 496.71 | 440.19 | 324.68 | | | | | | | Raw Materials | 501.82 | 501.90 | 388.00 | 382.54 | 327.49 | 243.67 | Power & Fuel Cost | 12.35 | 12.37 | 11.02 | 8.80 | 8.66 | 6.31 | Employee Cost | 23.04 | 19.39 | 17.15 | 15.10 | 14.29 | 13.36 | Other Manufacturing Expenses | 28.62 | 23.72 | 19.98 | 14.91 | 13.41 | 11.97 | Selling & Administrative Expenses | 17.76 | 15.50 | 13.28 | 12.07 | 11.17 | 8.90 | Miscellaneous Expenses | 18.85 | 13.61 | 12.77 | 10.62 | 9.51 | 13.02 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 602.43 | 586.49 | 462.20 | 444.04 | 384.53 | 297.23 | Operating Profit | 70.98 | 87.85 | 57.92 | 52.66 | 55.66 | 27.45 | Interest | 1.24 | 0.96 | 0.75 | 1.58 | 2.03 | 1.26 | Gross Profit | 69.74 | 86.89 | 57.17 | 51.08 | 53.63 | 26.19 | Depreciation | 8.74 | 8.58 | 9.70 | 11.96 | 15.08 | 7.03 | Profit Before Tax | 61.00 | 78.31 | 47.47 | 39.12 | 38.55 | 19.16 | Tax | 14.67 | 18.13 | 12.12 | 10.58 | 9.47 | 3.54 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -1.02 | 0.12 | -0.83 | -2.02 | 0.65 | 1.31 | Reported Net Profit | 47.35 | 60.06 | 36.18 | 30.56 | 28.44 | 14.31 | Extraordinary Items | 5.96 | 8.17 | 3.24 | 1.97 | 5.94 | 1.06 | Adjusted Net Profit | 41.39 | 51.89 | 32.94 | 28.59 | 22.50 | 13.25 | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | P & L Balance brought forward | 156.63 | 113.59 | 93.18 | 76.14 | 53.70 | 56.01 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 19.53 | 17.02 | 15.77 | 13.52 | 6.00 | 16.61 | P & L Balance carried down | 184.45 | 156.63 | 113.59 | 93.18 | 76.14 | 53.70 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.89 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Equity Dividend % | 30.00 | 50.00 | 40.00 | 35.00 | 30.00 | 55.00 | Dividend Per Share(Rs) | 1.50 | 2.50 | 2.00 | 1.75 | 1.50 | 2.75 | Earnings Per Share-Unit Curr | 9.45 | 11.98 | 7.22 | 6.10 | 5.67 | 5.71 | Earnings Per Share(Adj)-Unit Curr | 4.73 | 5.99 | 3.61 | 3.05 | 2.84 | 1.43 | Book Value-Unit Curr | 65.06 | 58.11 | 48.14 | 42.66 | 38.04 | 64.74 | Book Value(Adj)-Unit Curr | 32.53 | 29.06 | 24.07 | 21.33 | 19.02 | 16.19 |
|
|