| | | | | | | | Sales Turnover | 4,174.51 | 3,738.54 | 3,025.15 | 2,474.93 | 1,941.64 | 1,462.55 | | Excise Duty | 90.60 | 90.78 | 66.44 | 86.32 | 87.87 | 67.63 | | Net Sales | 4,083.91 | 3,647.76 | 2,958.71 | 2,388.61 | 1,853.77 | 1,394.92 | | Other Income | 31.30 | 82.83 | 54.18 | 44.97 | 45.24 | 44.98 | | Stock Adjustments | -64.01 | 242.50 | 103.72 | 1.76 | 102.81 | 37.85 | | Total Income | 4,051.20 | 3,973.09 | 3,116.61 | 2,435.34 | 2,001.82 | 1,477.75 | | | | | | | | | Raw Materials | 2,054.08 | 2,128.15 | 1,690.54 | 1,289.79 | 1,080.84 | 790.26 | | Power & Fuel Cost | 118.98 | 88.02 | 78.01 | 67.83 | 66.41 | 42.52 | | Employee Cost | 150.49 | 125.42 | 86.19 | 71.97 | 55.62 | 38.83 | | Other Manufacturing Expenses | 170.06 | 168.90 | 142.76 | 85.97 | 73.80 | 49.18 | | Selling and Administration Expenses | 571.29 | 564.08 | 522.85 | 443.66 | 362.62 | 322.64 | | Miscellaneous Expenses | 189.48 | 95.38 | -59.78 | 84.02 | 2.09 | 0.69 | | Less: Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Total Expenditure | 3,254.38 | 3,169.95 | 2,460.57 | 2,043.24 | 1,641.38 | 1,244.12 | | Operating Profit | 796.82 | 803.14 | 656.04 | 392.10 | 360.44 | 233.63 | | Interest | 423.48 | 291.69 | 194.30 | 161.06 | 116.46 | 72.87 | | Gross Profit | 373.34 | 511.45 | 461.74 | 231.04 | 243.98 | 160.76 | | Depreciation | 100.73 | 83.97 | 68.59 | 47.28 | 39.83 | 31.36 | | Profit Before Tax | 272.61 | 427.48 | 393.15 | 183.76 | 204.15 | 129.40 | | Tax | -44.25 | 112.24 | 90.20 | 0.00 | 0.00 | 0.84 | | Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 2.07 | 1.63 | 1.15 | | Deferred Tax | 48.56 | 19.98 | 31.71 | 61.51 | 56.98 | 28.30 | | Reported Net Profit | 268.30 | 295.26 | 271.24 | 120.18 | 145.54 | 99.11 | | Extraordinary Items | 0.32 | 0.78 | -1.32 | -0.70 | -0.60 | 0.27 | | Adjusted Net Profit | 267.98 | 294.48 | 272.56 | 120.88 | 146.14 | 98.84 | | Adjst. below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | -0.52 | 0.00 | | P & L Balance brought forward | 662.86 | 444.92 | 285.09 | 246.26 | 138.52 | 71.63 | | Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Appropriations | 97.09 | 77.32 | 111.41 | 81.35 | 37.28 | 32.22 | | P & L Balance carried down | 834.07 | 662.86 | 444.92 | 285.09 | 246.26 | 138.52 | | Dividend | 40.52 | 38.58 | 34.33 | 18.83 | 15.93 | 13.25 | | Preference Dividend | 0.00 | 0.02 | 1.35 | 3.10 | 3.50 | 3.61 | | Equity Dividend % | 50.00 | 50.00 | 45.00 | 25.00 | 22.00 | 20.00 | | Earnings Per Share-Unit Curr | 6.46 | 7.49 | 34.70 | 15.66 | 19.25 | 15.07 | | Earnings Per Share(Adj)-Unit Curr | 6.46 | 7.13 | 6.61 | 2.98 | 3.67 | 2.87 | | Book Value-Unit Curr | 46.33 | 42.76 | 176.33 | 124.73 | 116.67 | 62.97 |
|