(Rs. In Crores) |
|
| | | | | | Operating Income | 161.80 | 122.76 | 93.49 | 105.21 | 56.43 | 25.71 | Other Income | 1.63 | 0.00 | 0.01 | 0.03 | 0.46 | 0.00 | Total Income | 163.43 | 122.76 | 93.50 | 105.24 | 56.89 | 25.71 | | | | | | | Operating Expenses & Administrative Expenses | 21.40 | 13.93 | 8.29 | 6.33 | 6.77 | 6.83 | Miscellaneous Expenses | 0.03 | 4.73 | -0.05 | 14.06 | 3.01 | 0.26 | Interest | 62.96 | 39.39 | 19.00 | 12.94 | 9.31 | 10.36 | Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Employee Cost | 48.70 | 38.08 | 27.68 | 22.94 | 14.65 | 3.19 | Total Expenditure | 133.09 | 96.13 | 54.92 | 56.27 | 33.74 | 20.64 | Gross Profit | 30.35 | 26.63 | 38.58 | 48.97 | 23.16 | 5.07 | Depreciation | 10.42 | 11.68 | 9.32 | 7.72 | 7.24 | 0.43 | Profit Before Tax | 19.93 | 14.95 | 29.26 | 41.25 | 15.92 | 4.64 | Tax | 5.40 | 4.39 | 7.59 | 14.40 | 7.01 | 1.98 | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Deferred Tax | -0.51 | -1.10 | 1.21 | -3.54 | -2.30 | -0.28 | Reported Net Profit | 15.05 | 11.66 | 20.46 | 30.38 | 11.20 | 2.95 | Extraordinary Items | 0.00 | -1.23 | -0.03 | 0.00 | 0.00 | 0.00 | Adjusted Net Profit | 15.05 | 12.89 | 20.49 | 30.38 | 11.20 | 2.95 | Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | P & L Balance brought forward | 54.95 | 46.40 | 30.81 | 10.25 | 1.51 | 0.26 | Appropriations | 3.79 | 3.11 | 4.87 | 9.83 | 2.46 | 0.00 | P & L Balance carried down | 66.21 | 54.95 | 46.40 | 30.81 | 10.25 | 2.62 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 | Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Equity Dividend % | 1.00 | 1.00 | 1.00 | 1.00 | 4.00 | 10.00 | Dividend Per Share(Rs) | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 | 1.00 | Earnings Per Share-Unit Curr | 1.94 | 1.50 | 2.63 | 3.91 | 1.44 | 8.42 | Earnings Per Share(Adj)-Unit Curr | 1.94 | 1.50 | 2.63 | 3.91 | 1.44 | 6.05 | Book Value-Unit Curr | 75.31 | 73.44 | 71.93 | 69.41 | 65.89 | 19.70 | Book Value(Adj)-Unit Curr | 75.31 | 73.44 | 71.93 | 69.41 | 65.89 | 14.16 |
|
|