(Rs. In Crores) |
|
| | | | | | Sales Turnover | 543.17 | 2481.32 | 5869.24 | 4074.82 | 3529.68 | 3595.91 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sales | 543.17 | 2481.32 | 5869.24 | 4074.82 | 3529.68 | 3595.91 | Other Income | 496.42 | 1657.84 | 385.17 | 135.50 | 73.13 | 110.63 | Stock Adjustments | 7.66 | -342.52 | 77.95 | 40.48 | 55.95 | 60.50 | Total Income | 1047.25 | 3796.64 | 6332.36 | 4250.80 | 3658.76 | 3767.04 | | | | | | | Raw Materials | 361.95 | 1299.64 | 3677.33 | 2321.69 | 2260.33 | 2617.76 | Power & Fuel Cost | 69.53 | 176.87 | 353.61 | 293.48 | 294.47 | 267.55 | Employee Cost | 26.61 | 63.38 | 125.68 | 113.30 | 104.32 | 90.45 | Other Manufacturing Expenses | 18.94 | 82.94 | 224.86 | 159.54 | 158.62 | 138.50 | Selling & Administrative Expenses | 20.85 | 47.81 | 117.49 | 108.02 | 96.87 | 89.38 | Miscellaneous Expenses | 25.36 | 32.47 | 15.51 | 17.94 | 18.97 | 604.95 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 523.24 | 1703.11 | 4514.48 | 3013.97 | 2933.57 | 3808.59 | Operating Profit | 524.02 | 2093.53 | 1817.88 | 1236.82 | 725.20 | -41.55 | Interest | 50.07 | 43.84 | 31.13 | 60.00 | 94.91 | 47.09 | Gross Profit | 473.95 | 2049.69 | 1786.75 | 1176.82 | 630.29 | -88.64 | Depreciation | 60.00 | 86.54 | 150.46 | 142.15 | 115.62 | 102.18 | Profit Before Tax | 413.95 | 1963.15 | 1636.29 | 1034.67 | 514.67 | -190.82 | Tax | 48.76 | 415.05 | 354.00 | 246.48 | 125.82 | 82.36 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | 53.19 | -193.08 | 88.02 | 2.60 | -89.91 | 79.82 | Reported Net Profit | 312.00 | 1741.18 | 1194.27 | 785.59 | 478.76 | -353.01 | Extraordinary Items | 0.00 | 861.17 | 76.30 | -3.27 | -0.15 | -412.93 | Adjusted Net Profit | 312.00 | 880.01 | 1117.97 | 788.86 | 478.91 | 59.92 | Adjustment below Net Profit | 0.15 | 2.43 | 2.11 | 1.09 | 0.06 | -0.90 | P & L Balance brought forward | 4593.71 | 2871.99 | 1684.38 | 902.07 | 557.69 | 915.98 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 18.83 | 21.89 | 8.76 | 4.38 | 134.44 | 4.38 | P & L Balance carried down | 4887.04 | 4593.71 | 2871.99 | 1684.38 | 902.07 | 557.69 | 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 % | 55.00 | 43.00 | 50.00 | 20.00 | 10.00 | 10.00 | Dividend Per Share(Rs) | 5.50 | 4.30 | 5.00 | 2.00 | 1.00 | 1.00 | Earnings Per Share-Unit Curr | 71.26 | 397.65 | 272.75 | 179.41 | 109.34 | -80.62 | Earnings Per Share(Adj)-Unit Curr | 71.26 | 397.65 | 272.75 | 179.41 | 109.34 | -75.45 | Book Value-Unit Curr | 1321.59 | 1254.59 | 861.39 | 590.16 | 411.49 | 333.18 | Book Value(Adj)-Unit Curr | 1321.59 | 1254.59 | 861.39 | 590.16 | 411.49 | 311.82 |
|
|