| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 24855.80 | 16332.90 | 27218.40 | 28789.70 | 18014.80 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 24562.10 | 15691.20 | 26845.90 | 28559.40 | 17884.50 |
| Revenue from property development | | | | | |
| Other Operational Income | 293.70 | 641.70 | 372.50 | 230.30 | 130.30 |
| Less: Excise Duty | | | | | |
| Net Sales | 24855.80 | 16332.90 | 27218.40 | 28789.70 | 18014.80 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| 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 | 9.40 | 14.90 | 12.60 | 9.90 | 325.20 |
| Electricity & Power | 9.40 | 14.90 | 12.60 | 9.90 | 42.30 |
| 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 | 282.90 |
| Employee Cost | 1059.90 | 1214.70 | 1561.50 | 1186.70 | 1222.20 |
| Salaries, Wages & Bonus | 964.90 | 1042.20 | 1373.20 | 1100.50 | 1110.40 |
| Contributions to EPF & Pension Funds | 52.70 | 66.20 | 64.80 | 16.70 | 25.70 |
| Workmen and Staff Welfare Expenses | 28.50 | 55.50 | 28.40 | 40.90 | 49.10 |
| Other Employees Cost | 13.80 | 50.80 | 95.10 | 28.60 | 37.00 |
| Other Manufacturing Expenses | 22149.20 | 13780.90 | 23199.30 | 26010.10 | 11934.80 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 41.70 | 95.50 | 94.90 | 92.90 | 363.50 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 22107.50 | 13685.40 | 23104.40 | 25917.20 | 11571.30 |
| General and Administration Expenses | 683.70 | 614.80 | 541.20 | 502.80 | 747.40 |
| Rent , Rates & Taxes | 7.60 | 22.60 | 36.50 | 21.10 | 80.10 |
| Insurance | 19.90 | 38.20 | 35.60 | 36.70 | 39.00 |
| Printing and stationery | 168.10 | 146.00 | 7.50 | 5.60 | 8.20 |
| Professional and legal fees | 393.40 | 299.90 | 267.50 | 251.00 | 408.00 |
| Traveling and conveyance | 54.80 | 57.40 | 76.90 | 33.60 | 75.00 |
| Other Administration | 94.70 | 108.10 | 194.10 | 188.40 | 212.10 |
| Selling and Distribution Expenses | 12.40 | 75.70 | 82.60 | 31.90 | 1663.30 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 1642.30 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 148.80 | 230.20 | 207.90 | 285.60 | 332.20 |
| Bad debts /advances written off | 66.50 | 20.30 | 75.90 | 52.20 | 32.10 |
| Provision for doubtful debts | 20.70 | 107.30 | | 9.20 | 152.20 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | 19.30 | | 111.50 | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 61.60 | 83.30 | 132.00 | 112.70 | 147.90 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 24063.40 | 15931.20 | 25605.10 | 28027.00 | 16225.10 |
| Operating Profit (Excl OI) | 792.40 | 401.70 | 1613.30 | 762.70 | 1789.70 |
| Other Income | 297.90 | 2235.30 | 957.90 | 2312.80 | 1839.00 |
| Interest Received | 46.80 | 75.50 | 73.10 | 146.70 | 122.30 |
| Dividend Received | 153.00 | 2047.20 | 753.10 | 2103.10 | 1533.10 |
| Profit on sale of Fixed Assets | 11.80 | 2.90 | | | 127.70 |
| Profits on sale of Investments | 9.50 | 38.20 | 49.20 | 5.90 | 2.80 |
| Provision Written Back | 0.30 | 8.60 | | 49.40 | 1.00 |
| Foreign Exchange Gains | 8.40 | | 9.00 | | 35.70 |
| Others | 68.10 | 62.90 | 73.50 | 7.70 | 16.40 |
| Operating Profit | 1090.30 | 2637.00 | 2571.20 | 3075.50 | 3628.70 |
| Interest | 509.80 | 384.70 | 212.00 | 389.20 | 621.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 480.20 | 329.20 | 174.00 | 359.10 | 479.40 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 12.60 | 11.30 | 5.10 | 4.20 | 26.90 |
| Other Interest | 17.00 | 44.20 | 32.90 | 25.90 | 114.70 |
| PBDT | 580.50 | 2252.30 | 2359.20 | 2686.30 | 3007.70 |
| Depreciation | 140.60 | 191.50 | 158.30 | 135.40 | 1005.90 |
| Profit Before Taxation & Exceptional Items | 439.90 | 2060.80 | 2200.90 | 2550.90 | 2001.80 |
| Exceptional Income / Expenses | 238.00 | 253.50 | 398.70 | 132.10 | -35.00 |
| Profit Before Tax | 677.90 | 2314.30 | 2599.60 | 2683.00 | 1966.80 |
| Provision for Tax | -140.90 | 284.50 | 573.30 | 439.40 | 68.60 |
| Current Income Tax | 117.70 | 572.30 | 403.20 | 591.00 | 368.70 |
| Deferred Tax | -3.40 | -264.00 | 170.10 | -151.60 | -300.10 |
| Other taxes | -255.20 | -23.80 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 818.80 | 2029.80 | 2026.30 | 2243.60 | 1898.20 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 16.70 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 818.80 | 2029.80 | 2026.30 | 2243.60 | 1914.90 |
| Adjustments to PAT | | | | 1408.20 | |
| Profit Balance B/F | 8820.00 | 8264.40 | 13890.00 | 10975.50 | 9483.50 |
| Appropriations | 9638.80 | 10294.20 | 15916.30 | 14627.30 | 11398.40 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 982.70 | 1474.20 | 6853.30 | | -68.40 |
| Equity Dividend % | 55.00 | 50.00 | 163.00 | 150.00 | 100.00 |
| Earnings Per Share | 1.00 | 2.00 | 8.00 | 9.00 | 8.00 |
| Adjusted EPS | 1.00 | 2.00 | 2.00 | 2.00 | 2.00 |