(Rs. In Crores) |
|
| | | | | | Sales Turnover | 129021.35 | 84132.92 | 60435.97 | 70610.92 | 60519.37 | 53260.96 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 902.55 | 5267.94 | Net Sales | 129021.35 | 84132.92 | 60435.97 | 70610.92 | 59616.82 | 47993.02 | Other Income | 1845.44 | 1989.70 | 404.12 | 2667.36 | 763.66 | 414.46 | Stock Adjustments | 1820.87 | -2176.56 | 564.40 | 554.33 | -545.36 | 1329.65 | Total Income | 132687.66 | 83946.06 | 61404.49 | 73832.61 | 59835.12 | 49737.13 | | | | | | | Raw Materials | 39346.01 | 22445.88 | 18970.13 | 21648.14 | 17524.84 | 13377.96 | Power & Fuel Cost | 4663.69 | 3746.26 | 3104.40 | 3033.34 | 2925.20 | 2880.92 | Employee Cost | 6365.80 | 5741.94 | 5036.62 | 5131.06 | 4918.54 | 4605.13 | Other Manufacturing Expenses | 12981.69 | 11056.12 | 10751.01 | 9861.44 | 8870.77 | 7860.90 | Selling & Administrative Expenses | 14791.02 | 9251.10 | 7024.02 | 7925.02 | 7027.64 | 6597.22 | Miscellaneous Expenses | 4651.12 | 4405.88 | 4627.33 | 4179.52 | 5728.46 | 3045.49 | Less : Pre-operative Expenses Capitalised | 2458.09 | 1321.24 | 1671.13 | 799.70 | 336.66 | 217.52 | Total Expenditure | 80341.24 | 55325.94 | 47842.38 | 50978.82 | 46658.79 | 38150.10 | Operating Profit | 52346.42 | 28620.12 | 13562.11 | 22853.79 | 13176.33 | 11587.03 | Interest | 2792.08 | 4541.02 | 3031.01 | 2823.58 | 2810.62 | 2688.55 | Gross Profit | 49554.34 | 24079.10 | 10531.10 | 20030.21 | 10365.71 | 8898.48 | Depreciation | 5463.69 | 5469.26 | 3920.12 | 3802.96 | 3727.46 | 3541.55 | Profit Before Tax | 44090.65 | 18609.84 | 6610.98 | 16227.25 | 6638.25 | 5356.93 | Tax | 11611.94 | -1329.78 | 1787.95 | 6297.11 | 1586.78 | 1400.54 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -532.47 | 2861.65 | -1920.77 | -603.05 | 881.92 | 511.84 | Reported Net Profit | 33011.18 | 17077.97 | 6743.80 | 10533.19 | 4169.55 | 3444.55 | Extraordinary Items | -26.22 | 833.21 | -1214.59 | 294.43 | -1956.60 | -456.10 | Adjusted Net Profit | 33037.40 | 16244.76 | 7958.39 | 10238.76 | 6126.15 | 3900.65 | Adjustment below Net Profit | 14.57 | -256.02 | -842.07 | -392.62 | 3221.01 | -462.42 | P & L Balance brought forward | 46480.00 | 30803.97 | 27694.90 | 18700.25 | 12280.91 | 10075.75 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 3007.08 | 1145.92 | 1489.67 | 1145.92 | 971.22 | 776.97 | P & L Balance carried down | 76498.67 | 46480.00 | 32106.96 | 27694.90 | 18700.25 | 12280.91 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 1144.75 | 971.22 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Equity Dividend % | 510.00 | 250.00 | 100.00 | 130.00 | 100.00 | 100.00 | Dividend Per Share(Rs) | 51.00 | 25.00 | 10.00 | 13.00 | 10.00 | 10.00 | Earnings Per Share-Unit Curr | 270.06 | 142.46 | 58.84 | 91.90 | 36.38 | 35.46 | Earnings Per Share(Adj)-Unit Curr | 27.01 | 14.25 | 5.89 | 9.19 | 3.64 | 3.38 | Book Value-Unit Curr | 1019.17 | 785.21 | 652.21 | 614.24 | 535.82 | 472.56 | Book Value(Adj)-Unit Curr | 101.92 | 78.53 | 65.23 | 61.43 | 53.58 | 45.03 |
|
|