| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 286006.00 | 283818.00 | 277082.00 | 139508.00 | 67383.00 |
| Sales | | | | | |
| Job Work/ Contract Receipts | | | | | |
| Processing Charges / Service Income | 177314.00 | 174317.00 | 175981.00 | 88169.00 | 42289.00 |
| Revenue from property development | | | | | |
| Other Operational Income | 108692.00 | 109501.00 | 101101.00 | 51339.00 | 25094.00 |
| Less: Excise Duty | | | | | |
| Net Sales | 286006.00 | 283818.00 | 277082.00 | 139508.00 | 67383.00 |
| 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 | 111499.00 | 105908.00 | 102653.00 | 51529.00 | 23664.00 |
| Electricity & Power | 111499.00 | 105908.00 | 102653.00 | 51529.00 | 23664.00 |
| 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 | 7823.00 | 7741.00 | 7722.00 | 5126.00 | 2935.00 |
| Salaries, Wages & Bonus | 7079.00 | 7117.00 | 7182.00 | 4903.00 | 2726.00 |
| Contributions to EPF & Pension Funds | 262.00 | 236.00 | 232.00 | 132.00 | 83.00 |
| Workmen and Staff Welfare Expenses | 294.00 | 224.00 | 164.00 | 32.00 | 88.00 |
| Other Employees Cost | 188.00 | 164.00 | 144.00 | 59.00 | 38.00 |
| Other Manufacturing Expenses | 13991.00 | 13505.00 | 13467.00 | 7246.00 | 2503.00 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | |
| Repairs and Maintenance | 13991.00 | 13505.00 | 13467.00 | 7246.00 | 2503.00 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General and Administration Expenses | 5436.00 | 5146.00 | 4402.00 | 3031.00 | 1269.00 |
| Rent , Rates & Taxes | 1911.00 | 1766.00 | 1567.00 | 1175.00 | 159.00 |
| Insurance | 607.00 | 583.00 | 465.00 | 263.00 | 97.00 |
| Printing and stationery | 1232.00 | 1140.00 | 1005.00 | 629.00 | 403.00 |
| Professional and legal fees | 908.00 | 825.00 | 824.00 | 711.00 | 429.00 |
| Traveling and conveyance | 663.00 | 740.00 | 464.00 | 183.00 | 140.00 |
| Other Administration | 778.00 | 832.00 | 541.00 | 254.00 | 181.00 |
| Selling and Distribution Expenses | | | | | |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 2495.00 | 54828.00 | 1132.00 | 1252.00 | 1440.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | 53075.00 | | | 683.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 2495.00 | 1753.00 | 1132.00 | 1252.00 | 757.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 141244.00 | 187128.00 | 129376.00 | 68184.00 | 31811.00 |
| Operating Profit (Excl OI) | 144762.00 | 96690.00 | 147706.00 | 71324.00 | 35572.00 |
| Other Income | 15704.00 | 5777.00 | 5762.00 | 8616.00 | 4657.00 |
| Interest Received | 11231.00 | 2158.00 | 948.00 | 904.00 | 919.00 |
| Dividend Received | | | | 4200.00 | |
| Profit on sale of Fixed Assets | 2793.00 | 2614.00 | 2551.00 | 823.00 | 384.00 |
| Profits on sale of Investments | 53.00 | 50.00 | 193.00 | 1269.00 | 2840.00 |
| Provision Written Back | 809.00 | | 1177.00 | 456.00 | |
| Foreign Exchange Gains | | | | | |
| Others | 818.00 | 955.00 | 893.00 | 964.00 | 514.00 |
| Operating Profit | 160466.00 | 102467.00 | 153468.00 | 79940.00 | 40229.00 |
| Interest | 18638.00 | 16704.00 | 16022.00 | 8351.00 | 3333.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 19.00 | 9.00 | 4.00 | 6.00 | 3.00 |
| Other Interest | 18619.00 | 16695.00 | 16018.00 | 8345.00 | 3330.00 |
| PBDT | 141828.00 | 85763.00 | 137446.00 | 71589.00 | 36896.00 |
| Depreciation | 60556.00 | 53215.00 | 53203.00 | 28429.00 | 12774.00 |
| Profit Before Taxation & Exceptional Items | 81272.00 | 32548.00 | 84243.00 | 43160.00 | 24122.00 |
| Exceptional Income / Expenses | | -4928.00 | | | |
| Profit Before Tax | 81272.00 | 27620.00 | 84243.00 | 43160.00 | 24122.00 |
| Provision for Tax | 20862.00 | 7187.00 | 20572.00 | 9778.00 | 6656.00 |
| Current Income Tax | 19360.00 | 20325.00 | 20303.00 | 9840.00 | 5805.00 |
| Deferred Tax | 1474.00 | -13138.00 | 199.00 | -88.00 | 851.00 |
| Other taxes | 28.00 | 0.00 | 70.00 | 26.00 | 0.00 |
| Profit After Tax | 60410.00 | 20433.00 | 63671.00 | 33382.00 | 17466.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 60410.00 | 20433.00 | 63671.00 | 33382.00 | 17466.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 108628.00 | 117839.00 | 54168.00 | 12659.00 | 26187.00 |
| Appropriations | 169038.00 | 138272.00 | 117839.00 | 46041.00 | 43653.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | | 29644.00 | | -8127.00 | 30994.00 |
| Equity Dividend % | | | 110.00 | 201.00 | 105.00 |
| Earnings Per Share | 22.00 | 8.00 | 24.00 | 12.00 | 9.00 |
| Adjusted EPS | 22.00 | 8.00 | 24.00 | 12.00 | 9.00 |