| (Rs. in Millions) |
| INCOME : | | | | | |
| Gross Sales | 2816.00 | 1446.70 | 1073.60 | 1000.20 | 829.20 |
| Sales | 2785.60 | 1438.90 | 1067.80 | 998.40 | 829.20 |
| Job Work/ Contract Receipts | 0.30 | | | 0.00 | |
| Processing Charges / Service Income | | | | | |
| Revenue from property development | | | | | |
| Other Operational Income | 30.10 | 7.80 | 5.80 | 1.80 | 0.00 |
| Less: Excise Duty | 421.60 | 206.10 | | 148.90 | 122.70 |
| Net Sales | 2394.30 | 1240.60 | 1073.60 | 851.30 | 706.50 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | -196.40 | 14.80 | -68.60 | -47.50 | -71.30 |
| Raw Material Consumed | 2203.80 | 968.80 | 908.80 | 725.20 | 617.80 |
| Opening Raw Materials | 65.30 | 23.40 | 33.70 | 14.00 | 10.90 |
| Purchases Raw Materials | 2203.70 | 1010.70 | 898.50 | 744.80 | 621.00 |
| Closing Raw Materials | 65.20 | 65.30 | 23.40 | 33.70 | 14.00 |
| Other Direct Purchases / Brought in cost | | | | | |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 14.70 | 13.90 | 11.80 | 10.10 | 9.70 |
| Electricity & Power | 14.70 | 13.90 | 11.10 | 9.50 | 9.30 |
| 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 | 0.60 | 0.60 | 0.40 |
| Employee Cost | 39.40 | 30.80 | 26.40 | 28.60 | 32.70 |
| Salaries, Wages & Bonus | 32.10 | 25.30 | 22.30 | 24.60 | 28.60 |
| Contributions to EPF & Pension Funds | 0.30 | 0.30 | 0.40 | 0.40 | 0.40 |
| Workmen and Staff Welfare Expenses | 5.60 | 4.30 | 3.70 | 3.00 | 2.70 |
| Other Employees Cost | 1.40 | 0.90 | 0.00 | 0.60 | 1.10 |
| Other Manufacturing Expenses | 26.30 | 13.90 | 13.40 | 6.40 | 6.20 |
| Sub-contracted / Out sourced services | | | | | |
| Processing Charges | | | | | 0.00 |
| Repairs and Maintenance | 13.70 | 5.70 | 5.60 | 4.90 | 3.50 |
| Packing Material Consumed | | | | | |
| Other Mfg Exp | 12.70 | 8.10 | 7.80 | 1.50 | 2.60 |
| General and Administration Expenses | 60.10 | 40.50 | 29.40 | 14.40 | 15.80 |
| Rent , Rates & Taxes | | | 0.60 | 0.70 | 2.40 |
| Insurance | 1.10 | 1.00 | 0.90 | 1.20 | 0.50 |
| Printing and stationery | | | 0.40 | 0.50 | 0.40 |
| Professional and legal fees | 9.40 | 7.70 | 5.00 | 6.80 | 7.30 |
| Traveling and conveyance | 4.30 | 3.00 | 0.50 | 0.20 | 0.20 |
| Other Administration | 49.60 | 31.80 | 22.40 | 5.30 | 5.20 |
| Selling and Distribution Expenses | 51.90 | 27.00 | 30.70 | 26.00 | 24.80 |
| Handling and Clearing Charges | 0.00 | 0.00 | 2.00 | 0.60 | 1.00 |
| Other Selling Expenses | 0.00 | 0.00 | 2.60 | 1.50 | 5.20 |
| Miscellaneous Expenses | | 0.00 | 0.20 | 0.50 | 0.10 |
| Bad debts /advances written off | | | 0.20 | 0.50 | 0.10 |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 2199.90 | 1109.80 | 951.90 | 763.60 | 635.70 |
| Operating Profit (Excl OI) | 194.40 | 130.80 | 121.70 | 87.70 | 70.80 |
| Other Income | 5.50 | 3.40 | 3.10 | 1.20 | 6.60 |
| Interest Received | 4.90 | 1.40 | 1.00 | 0.90 | 5.90 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | 0.10 | | |
| Foreign Exchange Gains | 0.10 | 0.50 | 0.70 | | |
| Others | 0.50 | 1.40 | 1.30 | 0.30 | 0.70 |
| Operating Profit | 199.90 | 134.10 | 124.80 | 89.00 | 77.40 |
| Interest | 50.50 | 40.20 | 38.90 | 36.70 | 43.90 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | 3.80 | 3.90 | 5.10 | 4.30 | 2.90 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 2.50 | 3.70 | 5.80 | 6.00 | 4.50 |
| Other Interest | 44.10 | 32.60 | 28.10 | 26.30 | 36.50 |
| PBDT | 149.40 | 94.00 | 85.90 | 52.30 | 33.50 |
| Depreciation | 12.00 | 8.70 | 7.80 | 7.50 | 7.10 |
| Profit Before Taxation & Exceptional Items | 137.40 | 85.30 | 78.10 | 44.80 | 26.40 |
| Exceptional Income / Expenses | -0.30 | -1.00 | -0.40 | 0.10 | -0.80 |
| Profit Before Tax | 137.10 | 84.30 | 77.70 | 44.90 | 25.60 |
| Provision for Tax | 39.90 | 24.60 | 19.50 | 13.40 | 5.20 |
| Current Income Tax | 39.60 | 24.60 | 19.40 | 13.50 | 6.50 |
| Deferred Tax | 0.30 | 0.00 | 0.10 | -0.10 | -1.40 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 97.20 | 59.80 | 58.20 | 31.40 | 20.40 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | -0.10 | 0.00 |
| Consolidated Net Profit | 97.20 | 59.80 | 58.20 | 31.40 | 20.40 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 188.80 | 129.00 | 70.80 | 73.40 | 53.00 |
| Appropriations | 286.00 | 188.80 | 129.00 | 104.70 | 73.40 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 3.50 | | | 33.90 | |
| Equity Dividend % | | | | | |
| Earnings Per Share | 1.00 | 1.00 | 1.00 | 0.00 | 2.00 |
| Adjusted EPS | 1.00 | 1.00 | 1.00 | 0.00 | 0.00 |