(Rs. In Crores) |
|
| | | | | | Sales Turnover | 1005.68 | 764.42 | 536.85 | 620.20 | 621.23 | 586.89 | Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.43 | Net Sales | 1005.68 | 764.42 | 536.85 | 620.20 | 621.23 | 579.46 | Other Income | 13.88 | 4.75 | 2.73 | 4.08 | 26.25 | 3.34 | Stock Adjustments | 4.07 | 8.72 | -9.35 | 3.37 | 6.06 | -2.32 | Total Income | 1023.63 | 777.89 | 530.23 | 627.65 | 653.54 | 580.48 | | | | | | | Raw Materials | 688.63 | 476.36 | 303.06 | 418.40 | 382.43 | 349.31 | Power & Fuel Cost | 94.43 | 68.19 | 38.06 | 44.17 | 52.43 | 42.38 | Employee Cost | 55.24 | 46.60 | 40.37 | 49.66 | 47.70 | 46.06 | Other Manufacturing Expenses | 93.42 | 81.17 | 54.79 | 45.06 | 55.75 | 49.41 | Selling & Administrative Expenses | 43.21 | 41.60 | 30.96 | 35.64 | 46.88 | 48.69 | Miscellaneous Expenses | 15.18 | 12.17 | 10.29 | 13.00 | 14.35 | 14.64 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Expenditure | 990.11 | 726.08 | 477.53 | 605.93 | 599.54 | 550.50 | Operating Profit | 33.52 | 51.81 | 52.69 | 21.72 | 54.00 | 29.97 | Interest | 10.34 | 10.07 | 12.66 | 15.78 | 11.66 | 11.79 | Gross Profit | 23.18 | 41.74 | 40.03 | 5.94 | 42.34 | 18.18 | Depreciation | 14.05 | 12.15 | 11.34 | 11.19 | 9.36 | 8.17 | Profit Before Tax | 9.13 | 29.59 | 28.69 | -5.25 | 32.98 | 10.01 | Tax | 0.54 | 4.88 | 4.93 | 0.01 | 4.03 | 0.86 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | 1.37 | 5.86 | 7.18 | -2.93 | 3.75 | 3.03 | Reported Net Profit | 7.22 | 18.84 | 16.59 | -2.32 | 25.20 | 6.12 | Extraordinary Items | 6.09 | 0.03 | -0.07 | 1.46 | 15.95 | -0.05 | Adjusted Net Profit | 1.13 | 18.81 | 16.66 | -3.78 | 9.25 | 6.17 | Adjustment below Net Profit | -1.35 | -1.50 | 0.31 | 0.32 | -0.19 | -0.69 | P & L Balance brought forward | 69.27 | 52.56 | 35.67 | 39.20 | 15.62 | 11.61 | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Appropriations | 0.63 | 0.63 | 0.00 | 1.52 | 1.43 | 1.43 | P & L Balance carried down | 74.51 | 69.27 | 52.56 | 35.67 | 39.20 | 15.62 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.19 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Equity Dividend % | 20.00 | 20.00 | 20.00 | 0.00 | 40.00 | 37.50 | Dividend Per Share(Rs) | 1.00 | 1.00 | 1.00 | 0.00 | 2.00 | 3.75 | Earnings Per Share-Unit Curr | 11.42 | 29.82 | 26.24 | -3.68 | 39.87 | 19.38 | Earnings Per Share(Adj)-Unit Curr | 11.42 | 29.82 | 26.24 | -3.68 | 39.87 | 9.69 | Book Value-Unit Curr | 183.14 | 174.85 | 148.41 | 121.68 | 127.26 | 179.91 | Book Value(Adj)-Unit Curr | 183.14 | 174.85 | 148.41 | 121.68 | 127.26 | 89.96 |
|
|