| (Rs. In Crores) |
|
| | | | | | | | Operating Income | 1509.97 | 1294.03 | 1087.83 | 928.75 | 678.97 | 534.66 | | Other Income | 54.18 | 36.92 | 28.48 | 35.12 | 23.91 | 16.88 | | Total Income | 1564.15 | 1330.95 | 1116.31 | 963.87 | 702.88 | 551.54 | | | | | | | | | Operating Expenses & Administrative Expenses | 22.85 | 21.56 | 20.97 | 19.86 | 12.31 | 11.03 | | Miscellaneous Expenses | 60.73 | 25.15 | 24.26 | 38.51 | 33.65 | 8.18 | | Interest | 444.70 | 406.25 | 323.82 | 243.02 | 179.87 | 182.41 | | Less : Pre-operative Expenses Capitalised | 67.08 | 46.18 | 25.74 | 11.41 | 9.61 | 0.00 | | Employee Cost | 225.59 | 174.91 | 146.97 | 119.63 | 83.66 | 65.41 | | Total Expenditure | 686.79 | 581.69 | 490.28 | 409.61 | 299.88 | 267.03 | | Gross Profit | 877.37 | 749.26 | 626.03 | 554.25 | 403.00 | 284.51 | | Depreciation | 12.76 | 12.06 | 9.31 | 7.21 | 6.61 | 5.67 | | Profit Before Tax | 864.61 | 737.20 | 616.72 | 547.04 | 396.39 | 278.84 | | Tax | 167.07 | 158.95 | 140.97 | 118.82 | 93.71 | 64.96 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | 4.67 | 2.81 | -4.86 | 3.63 | -5.56 | -3.97 | | Reported Net Profit | 692.87 | 575.44 | 480.62 | 424.59 | 308.23 | 217.85 | | Extraordinary Items | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | | Adjusted Net Profit | 692.87 | 575.35 | 480.62 | 424.59 | 308.23 | 217.85 | | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | P & L Balance brought forward | 1383.13 | 1147.45 | 962.37 | 722.27 | 475.69 | 307.48 | | Appropriations | 363.65 | 339.76 | 295.54 | 184.49 | 61.64 | 49.65 | | P & L Balance carried down | 1712.35 | 1383.13 | 1147.45 | 962.37 | 722.27 | 475.69 | | Dividend | 225.08 | 224.68 | 199.40 | 0.00 | 0.00 | 0.00 | | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Equity Dividend % | 225.00 | 225.00 | 225.00 | 100.00 | 0.00 | 0.00 | | Dividend Per Share(Rs) | 4.50 | 4.50 | 4.50 | 2.00 | 0.00 | 0.00 | | Earnings Per Share-Unit Curr | 13.84 | 11.51 | 9.63 | 8.53 | 6.20 | 22.95 | | Earnings Per Share(Adj)-Unit Curr | 13.84 | 11.51 | 9.63 | 8.53 | 6.20 | 22.95 | | Book Value-Unit Curr | 85.00 | 75.38 | 68.13 | 62.30 | 55.57 | 199.13 | | Book Value(Adj)-Unit Curr | 85.00 | 75.38 | 68.13 | 62.30 | 55.57 | 199.13 |
|
|