(Rs. in Millions) |
INCOME : | | | | | |
Gross Sales | 3819.10 | 3011.80 | 2715.70 | 1784.50 | 2511.40 |
Sales | | | | | |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | 3689.30 | 2942.10 | 2623.80 | 1755.40 | 2511.40 |
Revenue from property development | | | | | |
Other Operational Income | 129.80 | 69.80 | 91.80 | 29.10 | 0.00 |
Less: Excise Duty | | | | | |
Net Sales | 3819.10 | 3011.80 | 2715.70 | 1784.50 | 2511.40 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | -113.60 |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 3.40 | 2.80 | 2.70 | 10.00 | 2.10 |
Electricity & Power | 3.40 | 2.80 | 2.70 | 10.00 | 2.10 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 396.00 | 259.80 | 220.80 | 208.00 | 205.80 |
Salaries, Wages & Bonus | 385.30 | 244.50 | 206.30 | 197.10 | 194.60 |
Contributions to EPF & Pension Funds | 3.80 | 4.80 | 3.80 | 3.30 | 2.60 |
Workmen and Staff Welfare Expenses | 6.90 | 10.50 | 10.70 | 7.60 | 8.60 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Manufacturing Expenses | 1699.80 | 1392.50 | 1223.80 | 653.20 | 1113.20 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 96.80 | 258.80 | 427.40 | 146.30 | 543.50 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 1603.00 | 1133.70 | 796.40 | 506.90 | 569.60 |
General and Administration Expenses | 188.60 | 172.80 | 155.00 | 123.70 | 114.00 |
Rent , Rates & Taxes | 38.10 | 35.30 | 31.70 | 26.80 | 20.80 |
Insurance | 16.10 | 8.10 | 13.20 | 11.20 | 10.30 |
Printing and stationery | 1.30 | 1.20 | 1.10 | 0.80 | 8.00 |
Professional and legal fees | 46.00 | 69.00 | 68.20 | 22.40 | 25.80 |
Traveling and conveyance | 25.50 | 20.90 | 10.40 | 27.80 | 22.10 |
Other Administration | 87.10 | 59.30 | 40.90 | 62.50 | 49.00 |
Selling and Distribution Expenses | 2.80 | 4.20 | 5.80 | 1.40 | 1.60 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Selling Expenses | 0.10 | 2.10 | 2.90 | 0.40 | 0.00 |
Miscellaneous Expenses | 26.10 | 24.80 | 62.50 | 8.70 | 72.40 |
Bad debts /advances written off | 0.00 | | 32.50 | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | 44.60 |
Losson foreign exchange fluctuations | | | 2.40 | | |
Losson sale of non-trade current investments | | 8.20 | 15.20 | 4.90 | 5.20 |
Other Miscellaneous Expenses | 26.10 | 16.70 | 12.40 | 3.90 | 22.60 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 2316.60 | 1857.00 | 1670.70 | 1005.00 | 1395.40 |
Operating Profit (Excl OI) | 1502.50 | 1154.90 | 1045.00 | 779.50 | 1116.00 |
Other Income | 259.60 | 204.10 | 103.60 | 67.30 | 30.00 |
Interest Received | 207.90 | 45.50 | 21.60 | 30.40 | 28.10 |
Dividend Received | | 80.80 | 0.20 | 0.10 | 0.70 |
Profit on sale of Fixed Assets | 3.40 | 0.00 | | 0.00 | |
Profits on sale of Investments | 0.50 | 16.80 | 77.40 | 2.10 | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 12.70 | 47.00 | | 2.20 | |
Others | 35.10 | 14.00 | 4.40 | 32.50 | 1.20 |
Operating Profit | 1762.10 | 1359.00 | 1148.70 | 846.80 | 1146.00 |
Interest | 68.10 | 43.80 | 42.30 | 92.30 | 106.50 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 54.00 | 21.70 | | | 70.30 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | | | | | 18.00 |
Other Interest | 14.20 | 22.10 | 42.30 | 92.30 | 18.30 |
PBDT | 1694.00 | 1315.10 | 1106.30 | 754.50 | 1039.50 |
Depreciation | 322.10 | 269.50 | 232.60 | 871.90 | 895.30 |
Profit Before Taxation & Exceptional Items | 1371.90 | 1045.60 | 873.70 | -117.40 | 144.20 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1371.90 | 1045.60 | 873.70 | -117.40 | 144.20 |
Provision for Tax | 329.40 | 262.50 | 180.30 | -749.00 | -29.50 |
Current Income Tax | 294.20 | 146.90 | | | 25.20 |
Deferred Tax | 47.40 | 115.70 | 180.30 | -749.00 | -54.70 |
Other taxes | -12.20 | 0.00 | 180.30 | -749.00 | 0.00 |
Profit After Tax | 1042.50 | 783.10 | 693.40 | 631.60 | 173.70 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1042.50 | 783.10 | 693.40 | 631.60 | 173.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2034.10 | 1310.20 | 661.60 | 30.00 | -85.80 |
Appropriations | 3076.60 | 2093.30 | 1355.00 | 661.60 | 87.90 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 118.40 | 59.20 | | | 57.90 |
Equity Dividend % | 49.00 | 37.00 | 33.00 | | |
Earnings Per Share | 16.00 | 12.00 | 22.00 | 20.00 | |
Adjusted EPS | 16.00 | 6.00 | 11.00 | 10.00 | 0.00 |