|
|
|
|
|
|
|
|
|
 |  |  |  | | USD | EUR | GBP | JPY | | 83.34 | 89.43 | 104.26 | 0.53 |
 |  |  |  | | AED | AUD | CHF | CAD | | 17.54 | 49.53 | 64.49 | 50.06 |
 |  |  |  | | HKD | SAR | SGD | ZAR | | 8.28 | 17.22 | 47.46 | 4.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
House :
|
Page Industries - MNC
|
|
|
|
|
|
|
Last Price (Rs.)
|
34721.10
|
|
|
|
Prev.Close (Rs.)
|
34920.10
|
|
|
|
|
|
|
|
52-Week-High (Rs.)
|
43599.00
|
|
|
|
52-Week-Low (Rs.)
|
33100.00
|
|
|
|
|
|
* BSE PRICES
|
|
|
|
|
|
( Rs. in Million)
|
| INCOME : | | | | | | | Gross Sales | 50,504.00 | 40,373.00 | 29,554.00 | 29,455.00 | 28,522.00 | | Sales | 49,255.00 | 38,761.00 | 28,927.00 | 28,939.00 | 28,077.00 | | Job Work/ Contract Receipts | | | | | | | Processing Charges / Service Income | | | | | | | Revenue from property development | | | | | | | Other Operational Income | 1,249.00 | 1,612.00 | 627.00 | 516.00 | 445.00 | | Less: Excise Duty | | | | | | | Net Sales | 50,006.00 | 40,206.00 | 29,335.00 | 29,455.00 | 28,522.00 | | EXPENDITURE : | | | | | | | Increase/Decrease in Stock | -7,457.00 | -1,827.00 | 1,966.00 | 176.00 | -1,600.00 | | Raw Material Consumed | 29,137.00 | 18,917.00 | 10,673.00 | 12,933.00 | 13,567.00 | | Opening Raw Materials | 4,771.00 | 2,380.00 | 2,049.00 | 2,204.00 | 1,984.00 | | Purchases Raw Materials | 13,594.00 | 12,472.00 | 6,180.00 | 6,384.00 | 7,923.00 | | Closing Raw Materials | 3,484.00 | 4,771.00 | 2,380.00 | 2,049.00 | 2,204.00 | | Other Direct Purchases / Brought in cost | 14,256.00 | 8,836.00 | 4,824.00 | 6,393.00 | 5,864.00 | | Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Power & Fuel Cost | 218.00 | 158.00 | 118.00 | 155.00 | 157.00 | | Electricity & Power | 218.00 | 158.00 | 118.00 | 155.00 | 157.00 | | 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 | 8,812.00 | 7,201.00 | 5,638.00 | 5,317.00 | 4,668.00 | | Salaries, Wages & Bonus | 7,493.00 | 6,218.00 | 4,963.00 | 4,559.00 | 3,896.00 | | Contributions to EPF & Pension Funds | 491.00 | 400.00 | 304.00 | 308.00 | 266.00 | | Workmen and Staff Welfare Expenses | 557.00 | 377.00 | 191.00 | 277.00 | 315.00 | | Other Employees Cost | 272.00 | 207.00 | 179.00 | 174.00 | 191.00 | | Other Manufacturing Expenses | 4,467.00 | 3,886.00 | 2,737.00 | 3,065.00 | 3,015.00 | | Sub-contracted / Out sourced services | 1,525.00 | 1,575.00 | 1,058.00 | 1,237.00 | 1,376.00 | | Processing Charges | | | | | | | Repairs and Maintenance | 498.00 | 329.00 | 243.00 | 303.00 | 204.00 | | Packing Material Consumed | | | | | | | Other Mfg Exp | 2,444.00 | 1,982.00 | 1,436.00 | 1,525.00 | 1,435.00 | | General and Administration Expenses | 981.00 | 586.00 | 470.00 | 640.00 | 815.00 | | Rent , Rates & Taxes | 29.00 | 15.00 | 10.00 | 27.00 | 368.00 | | Insurance | 85.00 | 60.00 | 60.00 | 63.00 | 35.00 | | Printing and stationery | | | | | | | Professional and legal fees | 291.00 | 199.00 | 207.00 | 209.00 | 120.00 | | Traveling and conveyance | 382.00 | 166.00 | 92.00 | 206.00 | 157.00 | | Other Administration | 575.00 | 312.00 | 193.00 | 340.00 | 293.00 | | Selling and Distribution Expenses | 5,006.00 | 3,206.00 | 2,152.00 | 1,689.00 | 1,592.00 | | Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Other Selling Expenses | 667.00 | 293.00 | 272.00 | 321.00 | 199.00 | | Miscellaneous Expenses | 202.00 | 211.00 | 309.00 | 153.00 | 128.00 | | Bad debts /advances written off | | | | | | | Provision for doubtful debts | -15.00 | 22.00 | 7.00 | | 2.00 | | Losson disposal of fixed assets(net) | | 3.00 | 5.00 | | 5.00 | | Losson foreign exchange fluctuations | | | | | | | Losson sale of non-trade current investments | | | | | | | Other Miscellaneous Expenses | 217.00 | 186.00 | 296.00 | 153.00 | 120.00 | | Less: Expenses Capitalised | | | | | | | Total Expenditure | 41,366.00 | 32,337.00 | 24,063.00 | 24,127.00 | 22,343.00 | | Operating Profit (Excl OI) | 8,640.00 | 7,869.00 | 5,272.00 | 5,329.00 | 6,179.00 | | Other Income | 147.00 | 210.00 | 195.00 | 249.00 | 364.00 | | Interest Received | 45.00 | 145.00 | 109.00 | 93.00 | 94.00 | | Dividend Received | | | | | | | Profit on sale of Fixed Assets | 1.00 | | | 0.00 | | | Profits on sale of Investments | | | | | 136.00 | | Provision Written Back | 24.00 | | | | | | Foreign Exchange Gains | 38.00 | 18.00 | 13.00 | 11.00 | 15.00 | | Others | 40.00 | 46.00 | 73.00 | 145.00 | 120.00 | | Operating Profit | 8,788.00 | 8,078.00 | 5,467.00 | 5,578.00 | 6,543.00 | | Interest | 426.00 | 336.00 | 303.00 | 344.00 | 172.00 | | InterestonDebenture / Bonds | | | | | | | Interest on Term Loan | 38.00 | 3.00 | 17.00 | 42.00 | 42.00 | | Intereston Fixed deposits | 235.00 | 189.00 | 155.00 | 138.00 | 119.00 | | Bank Charges etc | 13.00 | 14.00 | 6.00 | 5.00 | 10.00 | | Other Interest | 140.00 | 130.00 | 126.00 | 159.00 | 1.00 | | PBDT | 8,362.00 | 7,742.00 | 5,163.00 | 5,234.00 | 6,371.00 | | Depreciation | 781.00 | 655.00 | 629.00 | 614.00 | 311.00 | | Profit Before Taxation & Exceptional Items | 7,581.00 | 7,088.00 | 4,534.00 | 4,620.00 | 6,060.00 | | Exceptional Income / Expenses | | | | | | | Profit Before Tax | 7,581.00 | 7,088.00 | 4,534.00 | 4,620.00 | 6,060.00 | | Provision for Tax | 1,869.00 | 1,722.00 | 1,128.00 | 1,188.00 | 2,121.00 | | Current Income Tax | 1,877.00 | 1,736.00 | 1,187.00 | 1,174.00 | 2,071.00 | | Deferred Tax | -19.00 | -20.00 | -35.00 | 14.00 | 79.00 | | Other taxes | 10.00 | 7.00 | -23.00 | 0.00 | -29.00 | | Profit After Tax | 5,712.00 | 5,365.00 | 3,406.00 | 3,432.00 | 3,939.00 | | Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Minority Interest | | | | | | | Share of Associate | | | | | | | Other Consolidated Items | | | | | | | Consolidated Net Profit | 5,712.00 | 5,365.00 | 3,406.00 | 3,432.00 | 3,939.00 | | Adjustments to PAT | | | | | | | Profit Balance B/F | 9,623.00 | 7,585.00 | 6,935.00 | 6,486.00 | 7,210.00 | | Appropriations | 15,335.00 | 12,951.00 | 10,341.00 | 9,919.00 | 11,149.00 | | General Reserves | | | | | | | Proposed Equity Dividend | | | | | 2,008.00 | | Corporate dividend tax | | | | 463.00 | 775.00 | | Other Appropriation | -12.00 | -18.00 | -33.00 | 724.00 | 508.00 | | Equity Dividend % | 2,500.00 | 3,700.00 | 2,500.00 | 1,610.00 | 3,440.00 | | Earnings Per Share | 512.00 | 481.00 | 305.00 | 308.00 | 353.00 | | Adjusted EPS | 512.00 | 481.00 | 305.00 | 308.00 | 353.00 |
|
|
|
|
|
|