| (Rs. In Crores) |
|
| | | | | | | | Sales Turnover | 440.81 | 458.31 | 411.55 | 399.33 | 257.88 | 170.21 | | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sales | 440.81 | 458.31 | 411.55 | 399.33 | 257.88 | 170.21 | | Other Income | 17.45 | 41.18 | 29.11 | 21.02 | 14.14 | 5.66 | | Stock Adjustments | 6.30 | 5.60 | -0.98 | 0.72 | 0.09 | 8.03 | | Total Income | 464.56 | 505.09 | 439.68 | 421.07 | 272.11 | 183.90 | | | | | | | | | Raw Materials | 342.92 | 383.58 | 323.25 | 314.94 | 211.53 | 142.77 | | Power & Fuel Cost | 12.03 | 10.98 | 10.93 | 9.08 | 7.62 | 5.80 | | Employee Cost | 22.19 | 17.78 | 15.98 | 14.18 | 11.08 | 7.14 | | Other Manufacturing Expenses | 2.27 | 2.10 | 2.54 | 2.03 | 1.96 | 1.43 | | Selling & Administrative Expenses | 23.65 | 25.89 | 20.98 | 32.31 | 15.57 | 8.82 | | Miscellaneous Expenses | 4.16 | 2.63 | 0.37 | 3.22 | 0.43 | -0.08 | | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 407.21 | 442.97 | 374.05 | 375.76 | 248.19 | 165.88 | | Operating Profit | 57.35 | 62.13 | 65.64 | 45.31 | 23.92 | 18.02 | | Interest | 7.24 | 7.05 | 5.44 | 6.51 | 7.62 | 6.11 | | Gross Profit | 50.11 | 55.08 | 60.20 | 38.80 | 16.30 | 11.91 | | Depreciation | 9.32 | 7.37 | 5.40 | 4.08 | 3.50 | 3.09 | | Profit Before Tax | 40.79 | 47.71 | 54.80 | 34.72 | 12.80 | 8.82 | | Tax | 9.71 | 11.17 | 15.09 | 9.20 | 3.38 | 2.20 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Deferred Tax | 0.97 | 0.32 | 1.19 | 1.10 | 0.42 | 0.33 | | Reported Net Profit | 30.11 | 36.23 | 38.53 | 24.43 | 9.00 | 6.29 | | Extraordinary Items | 0.06 | 0.08 | 0.01 | -2.10 | -0.12 | -0.01 | | Adjusted Net Profit | 30.05 | 36.15 | 38.52 | 26.53 | 9.12 | 6.30 | | Adjustment below Net Profit | 0.00 | 2.15 | 0.00 | -0.21 | 0.22 | 0.00 | | P & L Balance brought forward | 116.22 | 80.78 | 45.07 | 23.46 | 16.43 | 12.23 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 3.20 | 2.94 | 2.82 | 2.61 | 2.19 | 2.09 | | P & L Balance carried down | 143.13 | 116.22 | 80.78 | 45.07 | 23.45 | 16.43 | | 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 % | 65.00 | 65.00 | 6.00 | 27.00 | 25.00 | 41.00 | | Dividend Per Share(Rs) | 0.65 | 0.65 | 0.60 | 2.70 | 2.50 | 4.10 | | Earnings Per Share-Unit Curr | 2.88 | 3.47 | 7.37 | 23.37 | 8.61 | 6.02 | | Earnings Per Share(Adj)-Unit Curr | 2.88 | 1.74 | 3.69 | 2.34 | 0.86 | 0.60 | | Book Value-Unit Curr | 15.98 | 13.40 | 20.03 | 65.97 | 45.29 | 38.57 | | Book Value(Adj)-Unit Curr | 15.98 | 6.70 | 10.02 | 6.60 | 4.53 | 3.86 |
|
|