Gross Sales |
1780.66 |
1903.13 |
1753.71 |
1632.91 |
Sales |
1772.91 |
1891.46 |
1745.37 |
1626.62 |
Job Work/ Contract Receipts |
NA |
NA |
NA |
NA |
Processing Charges / Service Income |
NA |
NA |
NA |
NA |
Revenue from property development |
NA |
NA |
NA |
NA |
Other Operational Income |
7.75 |
11.67 |
8.34 |
6.29 |
Less: Excise Duty |
NA |
NA |
NA |
NA |
Net Sales |
1780.66 |
1903.13 |
1753.71 |
1632.91 |
EXPENDITURE : |
NA |
NA |
NA |
NA |
Increase/Decrease in Stock |
-8.26 |
-119.32 |
-74.45 |
-3.69 |
Raw Material Consumed |
852.63 |
986.17 |
793.53 |
715.73 |
Opening Raw Materials |
57.59 |
80.16 |
56.61 |
86.82 |
Purchases Raw Materials |
846.38 |
963.60 |
817.08 |
683.71 |
Closing Raw Materials |
51.34 |
57.59 |
80.16 |
56.61 |
Other Direct Purchases / Brought in cost |
NA |
NA |
NA |
1.81 |
Other raw material cost |
0.00 |
0.00 |
0.00 |
0.00 |
Power & Fuel Cost |
30.29 |
40.15 |
48.90 |
50.22 |
Electricity & Power |
30.29 |
40.15 |
48.90 |
50.22 |
Oil, Fuel & Natural gas |
0.00 |
0.00 |
0.00 |
0.00 |
Coals etc |
0.00 |
0.00 |
0.00 |
0.00 |
Other power & fuel |
0.00 |
0.00 |
0.00 |
0.00 |
Employee Cost |
104.38 |
118.53 |
94.15 |
90.00 |
Salaries, Wages & Bonus |
88.29 |
100.81 |
82.28 |
79.99 |
Contributions to EPF & Pension Funds |
5.24 |
6.78 |
5.35 |
5.43 |
Workmen and Staff Welfare Expenses |
7.73 |
8.57 |
4.61 |
3.21 |
Other Employees Cost |
3.12 |
2.37 |
1.91 |
1.37 |
Other Manufacturing Expenses |
191.48 |
212.68 |
201.59 |
185.10 |
Sub-contracted / Out sourced services |
NA |
NA |
NA |
NA |
Processing Charges |
NA |
NA |
NA |
NA |
Repairs and Maintenance |
3.25 |
3.50 |
3.49 |
9.96 |
Packing Material Consumed |
NA |
NA |
NA |
NA |
Other Mfg Exp |
188.23 |
209.18 |
198.10 |
175.14 |
General and Administration Expenses |
110.55 |
120.71 |
92.11 |
61.67 |
Rent , Rates & Taxes |
4.11 |
1.83 |
2.58 |
0.28 |
Insurance |
4.70 |
2.99 |
2.94 |
2.46 |
Printing and stationery |
NA |
NA |
NA |
NA |
Professional and legal fees |
12.69 |
17.09 |
7.20 |
2.97 |
Traveling and conveyance |
14.04 |
4.41 |
1.86 |
6.66 |
Other Administration |
75.01 |
94.39 |
77.53 |
49.30 |
Selling and Distribution Expenses |
132.03 |
112.63 |
110.97 |
114.65 |
Advertisement & Sales Promotion |
20.12 |
22.47 |
11.55 |
18.27 |
Sales Commissions & Incentives |
NA |
NA |
NA |
NA |
Freight and Forwarding |
75.62 |
83.39 |
68.62 |
63.61 |
Handling and Clearing Charges |
0.00 |
0.00 |
0.00 |
0.00 |
Other Selling Expenses |
36.29 |
6.77 |
30.80 |
32.77 |
Miscellaneous Expenses |
12.41 |
13.54 |
13.71 |
16.07 |
Bad debts /advances written off |
NA |
NA |
6.64 |
3.94 |
Provision for doubtful debts |
0.95 |
1.72 |
NA |
2.22 |
Losson disposal of fixed assets(net) |
0.07 |
NA |
NA |
NA |
Losson foreign exchange fluctuations |
NA |
NA |
NA |
NA |
Losson sale of non-trade current investments |
NA |
NA |
NA |
NA |
Other Miscellaneous Expenses |
11.39 |
11.82 |
7.07 |
9.91 |
Less: Expenses Capitalised |
NA |
NA |
NA |
NA |
Total Expenditure |
1425.51 |
1485.09 |
1280.51 |
1229.75 |
Operating Profit (Excl OI) |
355.15 |
418.04 |
473.20 |
403.16 |
Other Income |
27.76 |
80.44 |
36.33 |
24.89 |
Interest Received |
13.63 |
5.58 |
2.01 |
1.12 |
Dividend Received |
NA |
NA |
NA |
NA |
Profit on sale of Fixed Assets |
NA |
20.86 |
0.29 |
NA |
Profits on sale of Investments |
NA |
NA |
NA |
NA |
Provision Written Back |
0.08 |
NA |
1.14 |
NA |
Foreign Exchange Gains |
7.93 |
43.35 |
26.08 |
14.26 |
Others |
6.12 |
10.65 |
6.81 |
9.51 |
Operating Profit |
382.91 |
498.48 |
509.53 |
428.05 |
Interest |
35.69 |
29.63 |
34.10 |
52.23 |
InterestonDebenture / Bonds |
NA |
NA |
NA |
NA |
Interest on Term Loan |
24.24 |
15.12 |
5.96 |
13.30 |
Intereston Fixed deposits |
NA |
NA |
NA |
NA |
Bank Charges etc |
10.82 |
11.25 |
8.82 |
7.05 |
Other Interest |
0.63 |
3.26 |
19.32 |
31.88 |
PBDT |
347.22 |
468.85 |
475.43 |
375.82 |
Depreciation |
94.31 |
107.79 |
130.13 |
168.61 |
Profit Before Taxation & Exceptional Items |
252.91 |
361.06 |
345.30 |
207.21 |
Exceptional Income / Expenses |
NA |
NA |
NA |
NA |
Profit Before Tax |
252.91 |
361.06 |
345.30 |
207.21 |
Provision for Tax |
10.57 |
4.72 |
5.98 |
-2.43 |
Current Income Tax |
47.05 |
64.79 |
61.07 |
36.90 |
Deferred Tax |
-36.48 |
-60.07 |
-55.09 |
-39.33 |
Other taxes |
0.00 |
0.00 |
0.00 |
0.00 |
Profit After Tax |
242.34 |
356.34 |
339.32 |
209.64 |
Extra items |
0.00 |
0.00 |
0.00 |
0.00 |
Minority Interest |
NA |
NA |
NA |
NA |
Share of Associate |
NA |
NA |
NA |
NA |
Other Consolidated Items |
NA |
NA |
NA |
NA |
Consolidated Net Profit |
242.34 |
356.34 |
339.32 |
209.64 |
Adjustments to PAT |
NA |
NA |
NA |
NA |
Profit Balance B/F |
829.27 |
747.57 |
408.04 |
199.69 |
Appropriations |
1071.61 |
1103.91 |
747.36 |
409.33 |
General Reserves |
NA |
NA |
NA |
NA |
Proposed Equity Dividend |
NA |
NA |
NA |
NA |
Corporate dividend tax |
NA |
NA |
NA |
NA |
Other Appropriation |
-0.33 |
274.64 |
-0.21 |
1.29 |
Equity Dividend % |
NA |
NA |
NA |
NA |
Earnings Per Share |
5.72 |
10.52 |
52.61 |
32.50 |
Adjusted EPS |
5.72 |
10.52 |
10.02 |
6.19 |