(Rs. In Crores) |
|
| | | | | | Operating Income | 1148.05 | 764.75 | 576.00 | 579.43 | 499.76 | 335.07 | Other Income | 0.95 | 0.80 | 0.05 | 2.73 | 4.34 | 1.90 | Total Income | 1149.00 | 765.55 | 576.05 | 582.16 | 504.10 | 336.97 | | | | | | | Operating Expenses & Administrative Expenses | 112.47 | 66.68 | 26.30 | 33.63 | 35.29 | 29.87 | Miscellaneous Expenses | 69.51 | 87.70 | 57.18 | 36.89 | 19.07 | 20.37 | Interest | 383.14 | 235.49 | 208.52 | 215.97 | 170.05 | 95.17 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Employee Cost | 355.03 | 151.45 | 82.58 | 97.58 | 97.43 | 70.37 | Total Expenditure | 920.15 | 541.32 | 374.58 | 384.07 | 321.84 | 215.78 | Gross Profit | 228.85 | 224.24 | 201.47 | 198.09 | 182.25 | 121.20 | Depreciation | 38.97 | 7.31 | 8.53 | 8.47 | 4.88 | 5.70 | Profit Before Tax | 189.88 | 216.93 | 192.94 | 189.62 | 177.37 | 115.50 | Tax | 47.91 | 63.05 | 58.72 | 53.38 | 52.90 | 47.85 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | 0.44 | -8.01 | -9.30 | 0.51 | -4.20 | -4.70 | Reported Net Profit | 141.54 | 161.88 | 143.52 | 135.73 | 128.68 | 72.34 | Extraordinary Items | -0.06 | -0.03 | -0.01 | -0.11 | 0.94 | 0.13 | Adjusted Net Profit | 141.60 | 161.91 | 143.53 | 135.84 | 127.74 | 72.21 | Adjustment below Net Profit | -1.97 | -0.32 | 0.44 | -1.00 | -1.03 | 0.00 | P & L Balance brought forward | 952.32 | 830.15 | 718.49 | 617.28 | 520.68 | 473.35 | Appropriations | 8.79 | 7.01 | 3.50 | 6.31 | 31.05 | 25.01 | P & L Balance carried down | 1054.80 | 952.32 | 830.15 | 718.49 | 617.28 | 520.68 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5.25 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Equity Dividend % | 25.00 | 25.00 | 20.00 | 10.00 | 18.00 | 15.00 | Dividend Per Share(Rs) | 0.50 | 0.50 | 0.40 | 0.20 | 0.36 | 0.30 | Earnings Per Share-Unit Curr | 6.87 | 9.22 | 8.19 | 7.75 | 7.35 | 4.13 | Earnings Per Share(Adj)-Unit Curr | 1.72 | 2.18 | 1.94 | 1.83 | 1.74 | 0.98 | Book Value-Unit Curr | 163.49 | 101.87 | 92.84 | 84.66 | 77.17 | 70.07 | Book Value(Adj)-Unit Curr | 40.87 | 24.09 | 21.95 | 20.02 | 18.25 | 16.56 |
|
|