SlideShare uma empresa Scribd logo
1 de 10
This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet
Hindusta
n
Unilever Previous Years »
          --------------
          ----- in Rs.
Profit &       Cr.
Loss      --------------
account        -----
              Mar '11    Mar '10   Mar '09   Dec '07   Dec '06

             12 mths    12 mths    15 mths   12 mths   12 mths

Income
Sales
Turnover 20,598.89 18,462.34 21,927.23 14,937.88 13,189.70
Excise
Duty          908.98    693.22 1,422.95 1,057.32      945.68
Net Sales 19,689.91 17,769.12 20,504.28 13,880.56 12,244.02
Other
Income        439.48    199.73    276.54    428.37    512.60
Stock
Adjustmen
ts            295.08     19.47    434.33    162.06    129.97
Total
Income     20,424.47 17,988.32 21,215.15 14,470.99 12,886.59
Expenditure
Raw
Materials 10,494.33      9,003.97 11,380.05    7,542.78   6,687.30
Power &
Fuel Cost    274.74       244.34     301.37     198.89     180.79
Employee
Cost         961.27       936.30    1,152.12    767.81     642.81
Other
Manufactu
ring
Expenses     551.25       412.19     297.34     204.10     187.37

Selling
and Admin
Expenses 4,366.30 3,737.52 3,857.48 2,561.12 2,328.51
Miscellane
ous
Expenses    672.61    656.57    985.31    691.49    541.52
Preoperati
ve Exp
Capitalise
d             0.00      0.00      0.00      0.00      0.00
Total
Expenses 17,320.50 14,990.89 17,973.67 11,966.19 10,568.30
           Mar '11   Mar '10   Mar '09   Dec '07   Dec '06

              12 mths    12 mths    15 mths    12 mths    12 mths

Operating
Profit        2,664.49   2,797.70   2,964.94   2,076.43   1,805.69
PBDIT         3,103.97   2,997.43   3,241.48   2,504.80   2,318.29
Interest          0.24       6.98      25.32      25.50      10.73
PBDT          3,103.73   2,990.45   3,216.16   2,479.30   2,307.56
Depreciati
on             220.83     184.03     195.30     138.36     130.16

Other
Written Off       0.00       0.00       0.00       0.00       0.00
Profit
Before
Tax           2,882.90   2,806.42   3,020.86   2,340.94   2,177.40
Extra-
ordinary
items            -3.06     43.97      48.53        1.67      -0.21

PBT (Post
Extra-ord
Items)        2,879.84   2,850.39   3,069.39   2,342.61   2,177.19
Tax             573.87     648.36     572.94     417.14     321.80
Reported
Net Profit    2,305.97   2,202.03   2,500.71   1,769.06   1,855.37
Total
Value
Addition      6,826.17   5,986.92   6,593.62   4,423.41   3,881.00
Preferenc
e Dividend       0.00     0.00      0.00      0.00      0.00
Equity
Dividend     1,410.60 1,417.94 1,634.51 1,976.12 1,325.48
Corporate
Dividend
Tax            231.36   238.03    277.79    355.50    185.90
Per share data
(annualised)
Shares in
issue
(lakhs)    21,594.72 21,816.87 21,798.76 21,774.63 22,067.76
Earning
Per Share
(Rs)            10.68    10.09     11.47      8.12      8.41
Equity
Dividend
(%)            650.00   650.00    750.00    900.00    600.00

Book
Value (Rs)         12.19        11.84      9.45      6.61     12.34



Source : Dion Global Solutions Limited



This data
can be
easily
copy
pasted
into a
Microsoft
Excel
sheet
                   « Next
Hindusta           Years
n              Previous
Unilever         Years »
             --------------
             ----- in Rs.
Profit &          Cr.
Loss         --------------
account           -----
                 Dec '05      Dec '04   Dec '03   Dec '02   Dec '01

                12 mths       12 mths   12 mths   12 mths   12 mths

Income
Sales
Turnover     12,108.86 10,996.72 11,203.14 11,035.20 11,835.45
Excise
Duty          914.98    939.61    973.73    976.18 1,121.34
Net Sales 11,193.88 10,057.11 10,229.41 10,059.02 10,714.11
Other
Income        218.01    171.12    297.80    335.27    390.11
Stock
Adjustmen
ts            -48.12    -76.69    120.20      3.84     -4.63
Total
Income     11,363.77 10,151.54 10,647.41 10,398.13 11,099.59
Expenditure
Raw
Materials   6,170.98 5,413.77 5,438.00 5,233.15 6,077.96
Power &
Fuel Cost     168.74    164.77    167.84    166.41    152.77
Employee
Cost          591.32    574.84    578.63    599.11    591.71
Other
Manufactu
ring
Expenses      191.82    193.84    197.13    203.07    188.30

Selling
and Admin
Expenses      2,010.10   1,713.73   1,579.87   1,541.00   1,642.31
Miscellane
ous
Expenses       429.09     377.93     281.98     295.74     270.35
Preoperati
ve Exp
Capitalise
d                 0.00       0.00       0.00       0.00       0.00
Total
Expenses      9,562.05   8,438.88   8,243.45   8,038.48   8,923.40
               Dec '05    Dec '04    Dec '03    Dec '02    Dec '01

              12 mths    12 mths    12 mths    12 mths    12 mths

Operating
Profit        1,583.71   1,541.54   2,106.16   2,024.38   1,786.08
PBDIT         1,801.72   1,712.66   2,403.96   2,359.65   2,176.19
Interest         19.19     129.98      66.76       9.18       7.74
PBDT          1,782.53   1,582.68   2,337.20   2,350.47   2,168.45
Depreciati
on             124.45     120.90     124.78     134.10     144.66

Other
Written Off       0.00       0.00       0.00       0.00       0.00
Profit
Before
Tax           1,658.08   1,461.78   2,212.42   2,216.37   2,023.79
Extra-
ordinary
items           44.04      56.29      47.69      33.20      18.92
PBT (Post
Extra-ord
Items)       1,702.12   1,518.07   2,260.11   2,249.57   2,042.71
Tax            294.00     320.74     488.30     479.85     402.42
Reported
Net Profit   1,408.10   1,197.34   1,771.79   1,769.74   1,540.95
Total
Value
Addition     3,391.08   3,025.11   2,805.46   2,805.32   2,845.44

Preferenc
e Dividend       0.00     0.00      0.00      0.00      0.00
Equity
Dividend     1,100.62 1,100.62 1,599.20 1,210.68 1,100.62
Corporate
Dividend
Tax            159.62   145.53    374.14    -56.13     57.69
Per share data
(annualised)
Shares in
issue
(lakhs)    22,012.44 22,012.44 22,012.44 22,012.44 22,012.44
Earning
Per Share
(Rs)             6.40     5.44      8.05      8.04      7.00
Equity
Dividend
(%)            500.00   500.00    550.00    550.00    500.00

Book
Value (Rs)     10.47        9.50       9.71     16.62      13.82



Source : Dion Global Solutions Limited
Hul p&l account
Hul p&l account
Hul p&l account
Hul p&l account
Hul p&l account

Mais conteúdo relacionado

Mais procurados

alltel 1Q06_Supplement
alltel  1Q06_Supplementalltel  1Q06_Supplement
alltel 1Q06_Supplement
finance27
 
alltel 4q05supplement
alltel  4q05supplementalltel  4q05supplement
alltel 4q05supplement
finance27
 
Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
Ashish Aggarwal
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
finance1
 
alltel 2Q06_Supplement
alltel  2Q06_Supplementalltel  2Q06_Supplement
alltel 2Q06_Supplement
finance27
 
atmos enerrgy segmentinfo040408
atmos enerrgy segmentinfo040408atmos enerrgy segmentinfo040408
atmos enerrgy segmentinfo040408
finance35
 
state street corp stt_finrev02
state street corp stt_finrev02state street corp stt_finrev02
state street corp stt_finrev02
finance23
 

Mais procurados (17)

Roll no..18.
Roll no..18.Roll no..18.
Roll no..18.
 
Results Tracker 11.07.2012,
Results Tracker 11.07.2012,Results Tracker 11.07.2012,
Results Tracker 11.07.2012,
 
Main World Equity Indices Fundamental Value - Based on Analyst Estimates
Main World Equity Indices Fundamental Value - Based  on Analyst EstimatesMain World Equity Indices Fundamental Value - Based  on Analyst Estimates
Main World Equity Indices Fundamental Value - Based on Analyst Estimates
 
Kansai Nerolac Paints
Kansai Nerolac PaintsKansai Nerolac Paints
Kansai Nerolac Paints
 
alltel 1Q06_Supplement
alltel  1Q06_Supplementalltel  1Q06_Supplement
alltel 1Q06_Supplement
 
alltel 4q05supplement
alltel  4q05supplementalltel  4q05supplement
alltel 4q05supplement
 
Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
 
ATS Company Reports: Greenply industries ltd.
ATS Company Reports: Greenply industries ltd.ATS Company Reports: Greenply industries ltd.
ATS Company Reports: Greenply industries ltd.
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
 
Williams sonoma model
Williams sonoma model Williams sonoma model
Williams sonoma model
 
Castillon chap3 lab3
Castillon chap3 lab3Castillon chap3 lab3
Castillon chap3 lab3
 
alltel 2Q06_Supplement
alltel  2Q06_Supplementalltel  2Q06_Supplement
alltel 2Q06_Supplement
 
atmos enerrgy segmentinfo040408
atmos enerrgy segmentinfo040408atmos enerrgy segmentinfo040408
atmos enerrgy segmentinfo040408
 
Bank of rajasthan
Bank of rajasthanBank of rajasthan
Bank of rajasthan
 
Afs banking
Afs bankingAfs banking
Afs banking
 
bpcl and hpcl
bpcl and hpclbpcl and hpcl
bpcl and hpcl
 
state street corp stt_finrev02
state street corp stt_finrev02state street corp stt_finrev02
state street corp stt_finrev02
 

Destaque (7)

Personality traits
Personality traitsPersonality traits
Personality traits
 
Book1
Book1Book1
Book1
 
Tour of w and ww systems 3 15-11
Tour of w and ww systems 3 15-11Tour of w and ww systems 3 15-11
Tour of w and ww systems 3 15-11
 
Book2
Book2Book2
Book2
 
Hul balance sheet
Hul balance sheetHul balance sheet
Hul balance sheet
 
Mpsa200410
Mpsa200410Mpsa200410
Mpsa200410
 
Ada transition plan and washington park public meeting power point washingt...
Ada transition plan and washington park public meeting power point   washingt...Ada transition plan and washington park public meeting power point   washingt...
Ada transition plan and washington park public meeting power point washingt...
 

Semelhante a Hul p&l account

Saral Gyan 15% @ 90 DAYS Sept 2010
Saral Gyan 15% @ 90 DAYS Sept 2010Saral Gyan 15% @ 90 DAYS Sept 2010
Saral Gyan 15% @ 90 DAYS Sept 2010
SaralGyanTeam
 
MBL Infrastructure IPO
MBL Infrastructure IPOMBL Infrastructure IPO
MBL Infrastructure IPO
Kunal
 
financial statement analysis of Idea Cellular
financial statement analysis of Idea Cellularfinancial statement analysis of Idea Cellular
financial statement analysis of Idea Cellular
Deepak Srivastva
 

Semelhante a Hul p&l account (20)

Credit Analysis of HCC Excel
Credit Analysis of HCC ExcelCredit Analysis of HCC Excel
Credit Analysis of HCC Excel
 
Jsw Ipo
Jsw IpoJsw Ipo
Jsw Ipo
 
Sales comperison.pptx
Sales comperison.pptxSales comperison.pptx
Sales comperison.pptx
 
Balance sheet
Balance sheetBalance sheet
Balance sheet
 
05. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti
05. Basic Hotel's Accounting  by Dino Leonandri-STP Trisakti05. Basic Hotel's Accounting  by Dino Leonandri-STP Trisakti
05. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti
 
Basic Hotel Accounting Principles #4 Session by Dino Leonandri
Basic Hotel Accounting Principles  #4 Session by Dino LeonandriBasic Hotel Accounting Principles  #4 Session by Dino Leonandri
Basic Hotel Accounting Principles #4 Session by Dino Leonandri
 
Saral Gyan 15% @ 90 DAYS Sept 2010
Saral Gyan 15% @ 90 DAYS Sept 2010Saral Gyan 15% @ 90 DAYS Sept 2010
Saral Gyan 15% @ 90 DAYS Sept 2010
 
Equity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja BatteriesEquity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja Batteries
 
ration analysis of wipro
ration analysis of wiproration analysis of wipro
ration analysis of wipro
 
NTPC Financial Modelling
NTPC Financial ModellingNTPC Financial Modelling
NTPC Financial Modelling
 
NTPC Financial Modelling
NTPC Financial ModellingNTPC Financial Modelling
NTPC Financial Modelling
 
BHARTI AIRTEL PPT
BHARTI AIRTEL PPTBHARTI AIRTEL PPT
BHARTI AIRTEL PPT
 
Excel Model for Valuation of Natural Gas Firm
Excel Model for Valuation of Natural Gas FirmExcel Model for Valuation of Natural Gas Firm
Excel Model for Valuation of Natural Gas Firm
 
Forcast Model
Forcast ModelForcast Model
Forcast Model
 
Pantaloon 2008 2009
Pantaloon 2008 2009Pantaloon 2008 2009
Pantaloon 2008 2009
 
MBL Infrastructure IPO
MBL Infrastructure IPOMBL Infrastructure IPO
MBL Infrastructure IPO
 
DABUR- DONE BY SNEHA
DABUR- DONE BY SNEHADABUR- DONE BY SNEHA
DABUR- DONE BY SNEHA
 
financial accounting
financial accounting financial accounting
financial accounting
 
financial statement analysis of Idea Cellular
financial statement analysis of Idea Cellularfinancial statement analysis of Idea Cellular
financial statement analysis of Idea Cellular
 
Yes bank balance sheet
Yes bank balance sheetYes bank balance sheet
Yes bank balance sheet
 

Mais de Santosh Sridharan (8)

Copy of chapter 4
Copy of chapter 4Copy of chapter 4
Copy of chapter 4
 
Chapter 4
Chapter 4Chapter 4
Chapter 4
 
Capita template2
Capita template2Capita template2
Capita template2
 
Balance sheet
Balance sheetBalance sheet
Balance sheet
 
Reference
ReferenceReference
Reference
 
Profit and loss
Profit and lossProfit and loss
Profit and loss
 
K
KK
K
 
Fiscal policy in_india_wp
Fiscal policy in_india_wpFiscal policy in_india_wp
Fiscal policy in_india_wp
 

Último

EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptxEIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
Earley Information Science
 
CNv6 Instructor Chapter 6 Quality of Service
CNv6 Instructor Chapter 6 Quality of ServiceCNv6 Instructor Chapter 6 Quality of Service
CNv6 Instructor Chapter 6 Quality of Service
giselly40
 

Último (20)

What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?
 
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptxEIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
 
Tech Trends Report 2024 Future Today Institute.pdf
Tech Trends Report 2024 Future Today Institute.pdfTech Trends Report 2024 Future Today Institute.pdf
Tech Trends Report 2024 Future Today Institute.pdf
 
presentation ICT roal in 21st century education
presentation ICT roal in 21st century educationpresentation ICT roal in 21st century education
presentation ICT roal in 21st century education
 
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdfUnderstanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
 
How to Troubleshoot Apps for the Modern Connected Worker
How to Troubleshoot Apps for the Modern Connected WorkerHow to Troubleshoot Apps for the Modern Connected Worker
How to Troubleshoot Apps for the Modern Connected Worker
 
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot TakeoffStrategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
 
The Role of Taxonomy and Ontology in Semantic Layers - Heather Hedden.pdf
The Role of Taxonomy and Ontology in Semantic Layers - Heather Hedden.pdfThe Role of Taxonomy and Ontology in Semantic Layers - Heather Hedden.pdf
The Role of Taxonomy and Ontology in Semantic Layers - Heather Hedden.pdf
 
CNv6 Instructor Chapter 6 Quality of Service
CNv6 Instructor Chapter 6 Quality of ServiceCNv6 Instructor Chapter 6 Quality of Service
CNv6 Instructor Chapter 6 Quality of Service
 
Powerful Google developer tools for immediate impact! (2023-24 C)
Powerful Google developer tools for immediate impact! (2023-24 C)Powerful Google developer tools for immediate impact! (2023-24 C)
Powerful Google developer tools for immediate impact! (2023-24 C)
 
The 7 Things I Know About Cyber Security After 25 Years | April 2024
The 7 Things I Know About Cyber Security After 25 Years | April 2024The 7 Things I Know About Cyber Security After 25 Years | April 2024
The 7 Things I Know About Cyber Security After 25 Years | April 2024
 
How to convert PDF to text with Nanonets
How to convert PDF to text with NanonetsHow to convert PDF to text with Nanonets
How to convert PDF to text with Nanonets
 
Strategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a FresherStrategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a Fresher
 
GenCyber Cyber Security Day Presentation
GenCyber Cyber Security Day PresentationGenCyber Cyber Security Day Presentation
GenCyber Cyber Security Day Presentation
 
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time AutomationFrom Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
 
Scaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationScaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organization
 
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
 
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
 
ProductAnonymous-April2024-WinProductDiscovery-MelissaKlemke
ProductAnonymous-April2024-WinProductDiscovery-MelissaKlemkeProductAnonymous-April2024-WinProductDiscovery-MelissaKlemke
ProductAnonymous-April2024-WinProductDiscovery-MelissaKlemke
 
Presentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreterPresentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreter
 

Hul p&l account

  • 1. This data can be easily copy pasted into a Microsoft Excel sheet Hindusta n Unilever Previous Years » -------------- ----- in Rs. Profit & Cr. Loss -------------- account ----- Mar '11 Mar '10 Mar '09 Dec '07 Dec '06 12 mths 12 mths 15 mths 12 mths 12 mths Income Sales Turnover 20,598.89 18,462.34 21,927.23 14,937.88 13,189.70 Excise Duty 908.98 693.22 1,422.95 1,057.32 945.68 Net Sales 19,689.91 17,769.12 20,504.28 13,880.56 12,244.02 Other Income 439.48 199.73 276.54 428.37 512.60 Stock Adjustmen ts 295.08 19.47 434.33 162.06 129.97 Total Income 20,424.47 17,988.32 21,215.15 14,470.99 12,886.59 Expenditure
  • 2. Raw Materials 10,494.33 9,003.97 11,380.05 7,542.78 6,687.30 Power & Fuel Cost 274.74 244.34 301.37 198.89 180.79 Employee Cost 961.27 936.30 1,152.12 767.81 642.81 Other Manufactu ring Expenses 551.25 412.19 297.34 204.10 187.37 Selling and Admin Expenses 4,366.30 3,737.52 3,857.48 2,561.12 2,328.51 Miscellane ous Expenses 672.61 656.57 985.31 691.49 541.52 Preoperati ve Exp Capitalise d 0.00 0.00 0.00 0.00 0.00 Total Expenses 17,320.50 14,990.89 17,973.67 11,966.19 10,568.30 Mar '11 Mar '10 Mar '09 Dec '07 Dec '06 12 mths 12 mths 15 mths 12 mths 12 mths Operating Profit 2,664.49 2,797.70 2,964.94 2,076.43 1,805.69 PBDIT 3,103.97 2,997.43 3,241.48 2,504.80 2,318.29 Interest 0.24 6.98 25.32 25.50 10.73 PBDT 3,103.73 2,990.45 3,216.16 2,479.30 2,307.56 Depreciati on 220.83 184.03 195.30 138.36 130.16 Other Written Off 0.00 0.00 0.00 0.00 0.00 Profit Before Tax 2,882.90 2,806.42 3,020.86 2,340.94 2,177.40 Extra- ordinary items -3.06 43.97 48.53 1.67 -0.21 PBT (Post Extra-ord Items) 2,879.84 2,850.39 3,069.39 2,342.61 2,177.19 Tax 573.87 648.36 572.94 417.14 321.80 Reported Net Profit 2,305.97 2,202.03 2,500.71 1,769.06 1,855.37 Total Value Addition 6,826.17 5,986.92 6,593.62 4,423.41 3,881.00
  • 3. Preferenc e Dividend 0.00 0.00 0.00 0.00 0.00 Equity Dividend 1,410.60 1,417.94 1,634.51 1,976.12 1,325.48 Corporate Dividend Tax 231.36 238.03 277.79 355.50 185.90 Per share data (annualised) Shares in issue (lakhs) 21,594.72 21,816.87 21,798.76 21,774.63 22,067.76 Earning Per Share (Rs) 10.68 10.09 11.47 8.12 8.41 Equity Dividend (%) 650.00 650.00 750.00 900.00 600.00 Book Value (Rs) 12.19 11.84 9.45 6.61 12.34 Source : Dion Global Solutions Limited This data can be easily copy pasted into a Microsoft Excel sheet « Next Hindusta Years n Previous Unilever Years » -------------- ----- in Rs. Profit & Cr. Loss -------------- account ----- Dec '05 Dec '04 Dec '03 Dec '02 Dec '01 12 mths 12 mths 12 mths 12 mths 12 mths Income Sales Turnover 12,108.86 10,996.72 11,203.14 11,035.20 11,835.45
  • 4. Excise Duty 914.98 939.61 973.73 976.18 1,121.34 Net Sales 11,193.88 10,057.11 10,229.41 10,059.02 10,714.11 Other Income 218.01 171.12 297.80 335.27 390.11 Stock Adjustmen ts -48.12 -76.69 120.20 3.84 -4.63 Total Income 11,363.77 10,151.54 10,647.41 10,398.13 11,099.59 Expenditure Raw Materials 6,170.98 5,413.77 5,438.00 5,233.15 6,077.96 Power & Fuel Cost 168.74 164.77 167.84 166.41 152.77 Employee Cost 591.32 574.84 578.63 599.11 591.71 Other Manufactu ring Expenses 191.82 193.84 197.13 203.07 188.30 Selling and Admin Expenses 2,010.10 1,713.73 1,579.87 1,541.00 1,642.31 Miscellane ous Expenses 429.09 377.93 281.98 295.74 270.35 Preoperati ve Exp Capitalise d 0.00 0.00 0.00 0.00 0.00 Total Expenses 9,562.05 8,438.88 8,243.45 8,038.48 8,923.40 Dec '05 Dec '04 Dec '03 Dec '02 Dec '01 12 mths 12 mths 12 mths 12 mths 12 mths Operating Profit 1,583.71 1,541.54 2,106.16 2,024.38 1,786.08 PBDIT 1,801.72 1,712.66 2,403.96 2,359.65 2,176.19 Interest 19.19 129.98 66.76 9.18 7.74 PBDT 1,782.53 1,582.68 2,337.20 2,350.47 2,168.45 Depreciati on 124.45 120.90 124.78 134.10 144.66 Other Written Off 0.00 0.00 0.00 0.00 0.00 Profit Before Tax 1,658.08 1,461.78 2,212.42 2,216.37 2,023.79 Extra- ordinary items 44.04 56.29 47.69 33.20 18.92
  • 5. PBT (Post Extra-ord Items) 1,702.12 1,518.07 2,260.11 2,249.57 2,042.71 Tax 294.00 320.74 488.30 479.85 402.42 Reported Net Profit 1,408.10 1,197.34 1,771.79 1,769.74 1,540.95 Total Value Addition 3,391.08 3,025.11 2,805.46 2,805.32 2,845.44 Preferenc e Dividend 0.00 0.00 0.00 0.00 0.00 Equity Dividend 1,100.62 1,100.62 1,599.20 1,210.68 1,100.62 Corporate Dividend Tax 159.62 145.53 374.14 -56.13 57.69 Per share data (annualised) Shares in issue (lakhs) 22,012.44 22,012.44 22,012.44 22,012.44 22,012.44 Earning Per Share (Rs) 6.40 5.44 8.05 8.04 7.00 Equity Dividend (%) 500.00 500.00 550.00 550.00 500.00 Book Value (Rs) 10.47 9.50 9.71 16.62 13.82 Source : Dion Global Solutions Limited