scm mini project 2

Upload: debashish-bagg

Post on 06-Apr-2018

218 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/3/2019 SCM Mini Project 2

    1/10

    SUPPLY CHAIN MANAGEMENT BENCHING STUDY MINI PROJECT 2 GROUP 7

    1 | P a g e

    Pantaloonsvs.

    Spencers

    PeriodofStudy:2006-2010

    OUTSOU

    RCINGT

    RENDSIN

    INDIAN

    RETAILI

    NDUSTRY

    ABSTRACT

    This Project is done by the team as a part of Supply Chain

    Management Course. The present study aims at finding different

    outsourcing practices and trends that is either being used in the Indian

    Retail industry. Two retail giants Big Bazaar (Pantaloons) and Spencer

    & Company Ltd are used for this study. This report is based on data that

    have been gathered from Capitaline and also direct and telephonic

    interactions with company executives from Spencer and Big Bazaar.

    SUPPLY CHAIN MANAGEMENT COURSE

    MINI PROJECT II

    PROJECT ON OUTSOURCING TRENDS IN

    INDIAN RETAIL

    TEAM MEMBERS:VIVEK PAREKH 2010281

    DEBASHISH BAGG 2010298SAKSHI AGARWAL 2010206

    SANKHA DIP DATTA 2010207

    SHANTANU PANDEY 2010212SHASHANK SHEKHAR TRIPATHI 2010213

    BENJAMIN WEBER 2010FE01

  • 8/3/2019 SCM Mini Project 2

    2/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    2 | P a g e

    INTRODUCTION TO OUTSOURCING

    Outsourcing is any task, operation, job or process that could be performed by employees within

    an organization, but is instead contracted to a third party for a significant period of time.

    The term outsourcing is used inconsistently but usually involves the contracting out of a business

    function commonly one previously performed in-house to an external provider. In this sense, twoorganizations may enter into a contractual agreement involving an exchange of services and payments.

    The concept of outsourcing thereby helps the firms to perform well in their core competencies and thus

    mitigating rise of skill or expertise shortage in the areas where they want to outsource.

    Of recent concern is the ability of businesses to outsource to suppliers outside the nation,

    sometimes referred to as off shoring or offshore outsourcing. In addition, several related terms have

    emerged to grasp various aspects of the complex relationship between economic organizations or

    networks, such as near shoring, multi-sourcing and strategic outsourcing.

    One of the biggest changes of recent years has come from the growth of groups of people using

    online technologies to use outsourcing as a way to build a viable service delivery business that can be run

    from virtually anywhere in the world. The preferential contract rates that can be obtained by temporarilyemploying experts in specific areas to deliver elements of a project purely online means that there is a

    growing number of small businesses that operate entirely online using offshore outsourced contractors to

    deliver the work before repackaging it to deliver to the client.

    INDIAN RETAIL SECTOR

    Indian retail market has been ranked 4th

    most attractive emerging market. India's retail sector

    accounts for 12% of GDP with about 25 million people being employed and second largest employer after

    agriculture in the country. Moreover, India's overall retail sector is expected to rise to around USD 600

    billion by 2013. The organized retail currently accounting for around 5% is pegged at around USD 20

    billion. It is expected to touch USD 107 billion by 2013.

    The key challenges Indian organized retail industry faces are cost, availability and delivery of

    quality products, cost efficient real estate, skilled service employees, and employee attrition in the

    industry. The rentals continue to be the highest expense of modern retailers and are almost 4 to 5 times

    that of their western counterparts continue to pose a challenge to their growth. Indian retailers have

    difficulty in finding trained personnel and incur significant costs for training them.

    PANTALOON RETAIL LTD.

    Pantaloon Retail India Limited (PRIL), is a retailer which was incorporated on 12th

    October, 1987

    and is headquartered in Mumbai. The company operates primarily through the Lifestyle and Value

    formats with multiple delivery mechanisms and selling channels in their business, some of them are

    fashion, food, general merchandise, home, leisure and entertainment, financial services, communications

    and wellness. The Company has stores in 51 cities across the country, constituting over 6 million square

    feet of retail space. In Value retail it is present through 78 Big Bazaar hypermarkets, 113 Food Bazaars

    and other delivery formats.

  • 8/3/2019 SCM Mini Project 2

    3/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    3 | P a g e

    SPENCERS RETAIL LTD.

    Spencers Retail Limited is a multi-format food-first retailer providing a wide range of quality

    products to discerning young customers - well-travelled citizens of the world, looking out for authentic

    flavors and experiences in a fun-filled shopping environment. Part of the Rs 15,500 crore RPG Group,

    Spencer run about 200 stores (including about 30 large format stores) across 35 cities in India. As one of

    the earliest entrants in the retail space in India, Spencers also has a wide variety of electronics and

    electrical equipment, home and office essentials, garments and fashion accessories, toys, and personal

    care.

    INTERPRETATIONS FROM THE RESULTS

    Table 1 shows the calculation of Outsourcing Ratio that is basis of comparison of Pantaloons and

    Spencers Retail format. Source of data for calculation in table 1 is Capital line database though annual

    reports of individual companies were studied for further detailed data. A comparison of industrial wise

    average is also included to compare what the firms have been doing differently. The Interpretation on the

    data here is broadly classified to heads i. e. outsourcing ratio over the year and change in outsourcing ratiowith change in sales turnover.

    Year 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002

    Retail

    Industrial

    Average

    Sales Turnover 14905 33515 35298 27598 29983 39860 32497 33211 33662 22294

    Raw Materials 13254 22705 23986 21686 23800 22053 20383 21820 20925 17587

    Outsourcing Ratio 0.89 0.68 0.68 0.79 0.79 0.55 0.63 0.66 0.62 0.79

    Pantaloons

    Retail Ltd.

    Sales Turnover 4326 6317 6661 5296 3393 1962 1085 658 445 285

    Raw Materials 3144 3279 4783 4127 2611 1478 828 467 328 214

    Outsourcing Ratio 0.73 0.52 0.72 0.78 0.77 0.75 0.76 0.71 0.74 0.75

    Spencers

    Retail Ltd.

    Sales Turnover 952 1133 854 540 291

    Raw Materials 727 892 771 444 259

    Outsourcing Ratio 0.76 0.79 0.90 0.82 0.89

    Table 1: Outsourcing Ratio across Indian Retail industry

    1. OUTSOURCING RATIOAs can be seen from figure 1, outsourcing ration has been highly variable over the last decade. On

    an overall outsourcing has gone up from .8 to .9 with the mean of .7 and standard deviation of 0.103. Both

    0.50

    0.70

    0.90

    2011 2010 2009 2008 2007 2006 2005 2004 2003 2002OutsourcingRatio

    Year

    Figure 1: Outsourcing ratio

    Retail IndustrialAverage

    PantaloonsRetail Ltd.

    SpencerRetail Ltd.

  • 8/3/2019 SCM Mini Project 2

    4/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    4 | P a g e

    the firms under study have higher outsourcing with mean of Big bazaar lying at.72 just above industrial

    average and variance 0f 0.07 where as Spencer have a mean of .83 and standard deviation of 0.06.

    a. Raw MaterialIn case of Spencers and Pantaloons there is a stark difference between they manage their raw

    material as Spencers does not purchase any basic raw material which can be processed further intofinished goods or intermediate goods. As can be seen from the Balance sheet and income statement

    attached, it buys only trading goods which are in itself finished goods or intermediate goods that can be

    processed further into finished goods. Hence it reduces considerable amount of cost in terms of raw

    material management and the overall supply chain cost. From this it can be realized that Spencers does

    significant amount of outsourcing as compared to other players in the markets be it Big Bazaar or others.

    As in case of Big Bazaar they have got a number of in house brands which may be requiring

    adequate amount of raw material to manufacture hence the Big Bazaar procures raw material which is the

    basic requirement for further being processed into finished or intermediate good. Hence from this it can

    be realized that Big Bazaar is a big in-sourcing player and outsources proportionately less than its peers

    and competitors.

    Figure 2: Sales Turnover vs. Outsourcing Ratio in Indian Retail Industry

    2. CHANGES ON THE OUTSOURCING RATIO WITH RESPECT TO SALESFrom the below figures we can see that there is a general trend in the Indian Retail Industry that

    as the sales increase they seems to have been pulling out of outsourcing.

    y = -1E-05x + 0.7625R = 0.1892

    0.60

    0.65

    0.70

    0.75

    0.80

    100 2100 4100 6100 8100

    OutsourcingRatio

    Sales turnover

    Pantaloons Retail Ltd.

    PantaloonsRetail Ltd.

    Linear (PantaloonsRetail Ltd.)

    y = -0.0001x + 0.9136R = 0.3386

    0.75

    0.80

    0.85

    0.90

    0.95

    100 600 1100 1600

    OutsourcingRatio

    Sales turnover

    Spencer Retail Ltd.

    SpencerRetail Ltd.

    Linear (SpencerRetail Ltd.)

    y = -1E-05x + 1.1032

    R = 0.8267

    0.50

    0.60

    0.70

    0.80

    0.90

    1.00

    14000 24000 34000 44000OutsourcingRatio

    Sales turnover

    Retail Industrial Average

    Retail Industrial Linear (Retail Industrial

  • 8/3/2019 SCM Mini Project 2

    5/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    5 | P a g e

    3. SURVEY RESULTSA survey on outsourcing trends in the industry have been circulated to Saurabh Biswas [4], Sumit

    Dutta [5], Subhranil Dutta [6] a few prominent managers each firm under study. Results of the same can

    be summarized as follows:

    1. Indian retailers procure from multiple retailers than from a specific source.2. Spencer aggregates at levels of capacity, inventory and transportation to get surplus from the

    supply chain, while Big bazaar low cost and high quality as factors to select vendors with

    transport aggregation being the common factor on which both depend.

    3. One-on one negotiation is preferred by Spencer to enter into an outsourcing deal while Big bazaarprefers reverse auction.

    4. Big bazaar being a bigger and more established player dont look for responsiveness whenSpencer weighs it equally to supply efficiency.

    5. Both players enter into buy back contacts, when Spencer prefers quantity flexibility as additionalparameter to be responsive to market, Big bazaar prefers revenue sharing.

    6. Logistics are basically handled by 3PL bodies. According to experts in both the organization 30%to 60% of inbound logistics is handled by 3PL along with complete outbound logistics.

    7. Spencers also enter into downstream outsourcing al the outlet end. Survey results show that thesefirms dont take franchise outlet and leased outlet different from their own outlet. Big bazaar on

    the other hand prefers its own outlets, which also justifies as its outlets are much bigger and caters

    to demand across many industry segments.

    8. Spencers have an equal distribution of contractual and permanent staff. Survey results show thatBigbazaars staffs are all permanent but observation of one of the author(Debashish Bagg) of the

    report is that Big Bazaar hires contractual staff from lower grade business schools and other

    institutions in the name of internship to cater to seasonal fluctuation of its demand.

    9. Both Biz Bazaar and Spencers takes details of Tier-2 suppliers also while entering into businesscontracts

    10.Spencers say that the outsourcing have increased on an overall basis when their own financialstatements dont support the same statement. Big Bazaar agrees that its outsourcing have

    increased over the last decade.

    OUTSOURCING TRENDS AT SPENCER

    Benjamin and Sankha Dip did interview a manager from Spencers Retail Ltd. to drill into more

    details of outsourcing at their place. According to the manager outsourcing is preferably done for all kinds

    of perishables due to high variety and good quality as well as seasonality at Spencers. The transport is

    organized via third parties called handy boys'. The last year has seen an increase in inventory cost, at

    Spencer so there was a need to optimize stocking. Spencer's adapted Japanese 5S management techniqueto achieve better efficiency in inventory management. Spencer's has warehouses in which FMCG1 and

    personal care products are stored, no perishables.

    Spencer being new or inexperienced in Indian retail business has to rely heavily on suppliers.

    Retailer gains a higher margin on in-house brands that are procured from contract manufacturers and have

    1 Fast moving consumer goods.

  • 8/3/2019 SCM Mini Project 2

    6/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    6 | P a g e

    to follow Spencer's corporate image because it's the retailer's own brand. Thus the quality standards for

    the suppliers are higher; standardization allows easier streamlining of the overall business processes and

    integration of the suppliers. Along with establishment of in- house brands, the processes of procurement

    also will undergo changes.

    In the past retailer relied on experience of its supplier for forecasting, procurement hence being

    driven by the supplier and was a push cycle. Nowadays Spencer's forecasts the replenishment of most

    processed goods on its own. Spencer's has changed for instance the process from push to pull for

    Cadburys products. This plays an important role in the inventory management with regard to efficiency

    and responsiveness. The deployment of functional Supplier Management Software under the aegis of

    automation and digitization of processes further support this trend.

    CONCLUSIONS

    It can be concluded from the above that Big Bazaar have been moving to reduce its outsourcing

    and all the outsourcing i.e. vendor management strategies have been kept aligned to its size of big player

    in the Indian retail market. It has been keen on increasing the overall efficiency rather than beingresponsive to seasonal demand fluctuations. Spencer on the other hand a very young player in the Indian

    retail has being trying persistently to move out of its supplier dependencies. In either case fluctuations in

    the outsourcing ratio seems to have a tendency to damp down in the near future.

    LIMITATIONS OF THE STUDY

    Due to most of the Indian retail sector being under control of local and unorganized player solid

    conclusions on the outsourcing trends cannot be concluded. Even survey results may be depended on the

    market that each player is focusing on.

    CHANGES EXPECTED DUE TO FDI NORMS

    FDI can be a powerful catalyst to spur competition in the retail industry, due to the current

    scenario of low competition and poor productivity.

    Allowing FDI in retail trade, India will significantly flourish in terms of quality standards and

    consumer expectations, since the inflow of FDI in retail sector is bound to pull up the quality standards

    and cost-competitiveness of Indian producers in all the segments. It is therefore obvious that allowing

    healthy FDI in the retail sector might help in integrating the Indian retail market with that of the global

    retail market in addition to providing not just employment but a better paying employment, which the

    unorganized sector (kirana and other small time retail shops) have undoubtedly failed to provide to the

    masses employed in them. The real results of this FDI norms are difficult to conclude and hence one need

    to lookout for the real results.

    REFERENCES

    1. Annual reports of Spencer Retail.2. Annual Reports of Pantaloon Retail Ltd.3. Capitaline plus database. (Referred on 8th November, 2011).

  • 8/3/2019 SCM Mini Project 2

    7/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    7 | P a g e

    4. Mr. Saurabh Biswas,Head Supply Chain & Planning at Spencer's Retail Ltd,

    Gurgaon India. +919871545247, email: [email protected]

    5. Mr. Sumit Dutta, Manager Operations,Spencer's Retail Ltd, Kolkata, India. +919007138878. Email: [email protected]

    6. Mr. Subhranil Dutta, Store Mgr- Big Bazaar Kolkata

    APPENDIX

    Attached below are the balance sheets and profit and loss statements of Spencers retail and

    Pantaloon Retail ltd for the five years of study. The report also includes aggregate data of the retail

    industry that is extracted from Capital line website.

    SPENCERS RETAIL BALANCE SHEET

    Year Mar 10 Mar 09 Mar 08 Mar 07 Mar 06

    SOURCES OF FUNDS :Share Capital 26.01 26.01 26.01 26.01 20.61

    Reserves Total -468.58 -210.09 -32.42 57.69 16.23

    Equity Application Money 767.45 618.65 248 0 6.25

    Total Shareholders Funds 324.88 434.57 241.59 83.7 43.09

    Secured Loans 57.18 76.28 84.54 87.3 17.28

    Unsecured Loans 350 300 350 0 9.85

    Total Debt 407.18 376.28 434.54 87.3 27.13

    Total Liabilities 732.06 810.85 676.13 171 70.22

    APPLICATION OF FUNDS :

    Gross Block 402.02 442.83 359.41 125.18 61.1

    Less : Accumulated Depreciation 101.32 68.82 43.97 22.68 13.38

    Less: Impairment of Assets 0 0 0 0 0

    Net Block 300.7 374.01 315.44 102.5 47.72

    Lease Adjustment 0 0 0 0 0

    Capital Work in Progress 35.48 65.17 86.91 21.36 10.35

    Investments 88.25 80.3 1.01 1.01 0.01

    Inventories 129.49 151.95 177.59 61.65 36.89

    Sundry Debtors 18.7 24.88 27.71 11.73 6.61

    Cash and Bank 13.54 27.8 28.29 22 7.05

    Loans and Advances 82.55 89.19 174.86 59.39 30.06

    Total Current Assets 244.28 293.82 408.45 154.77 80.61

    Less : Current Liabilities and Provisions

    Current Liabilities 172.19 171.33 192.63 106.07 66.84

    Provisions 10.77 5.58 5.07 2.57 1.63

    mailto:[email protected]:[email protected]
  • 8/3/2019 SCM Mini Project 2

    8/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    8 | P a g e

    Total Current Liabilities 182.96 176.91 197.7 108.64 68.47

    Net Current Assets 61.32 116.91 210.75 46.13 12.14

    Miscellaneous Expenses not written off 0 0 0 0 0

    Deferred Tax Assets 246.31 175.45 71.95 0 0

    Deferred Tax Liability 0 0.99 9.93 0 0

    Net Deferred Tax 246.31 174.46 62.02 0 0

    Total Assets 732.06 810.85 676.13 171 70.22

    Contingent Liabilities 3.74 14.9 0.82 0.39 0.84

    SPENCERS RETAIL PROFIT AND LOSS STATEMENT

    Year Mar 10 Mar 09 Mar 08 Mar 07 Mar 06

    INCOME :

    Sales Turnover 951.84 1,133.05 853.61 539.83 290.64

    Excise Duty 0 0 0 0 0

    Net Sales 951.84 1,133.05 853.61 539.83 290.64

    Other Income 14.41 79.44 6.73 0.86 0.29

    Stock Adjustments -26.41 -11.89 113.45 24.04 28.97

    Total Income 939.84 1,200.60 973.79 564.73 319.9

    EXPENDITURE :

    Raw Materials 726.75 891.84 771.07 444.41 258.54

    Power & Fuel Cost 25.45 39.84 28.14 11.84 5.06

    Employee Cost 105.25 140.35 82.9 43.56 20.9

    Other Manufacturing Expenses 28.13 32.95 19.93 11.64 5.24

    Selling and Administration Expenses 204.63 266.78 172.44 83.6 34.97

    Miscellaneous Expenses 103.33 51.7 4.02 5.21 3.28

    Total Expenditure 1,193.54 1,423.46 1,078.50 600.26 327.99

    Operating Profit -253.7 -222.86 -104.71 -35.53 -8.09

    Interest 28.08 24.91 17.48 6.67 3.42

    Gross Profit -281.78 -247.77 -122.19 -42.2 -11.51

    Depreciation 48.57 40.79 27.74 9.4 3.65

    Profit Before Tax -330.35 -288.56 -149.93 -51.6 -15.16

    Fringe Benefit tax 0 1.55 1.39 0.74 0.38

    Deferred Tax -71.86 -112.44 -62.02 0 0

    Reported Net Profit -258.49 -177.67 -89.3 -52.34 -15.54

    Extraordinary Items -61.38 70.65 -0.47 0.45 0.07

    Adjusted Net Profit -197.11 -248.32 -88.83 -52.79 -15.61

    P & L Balance brought forward -325.93 -148.26 -59.01 -6.67 -17.5

    Statutory Appropriations 0 0 0 0 0

  • 8/3/2019 SCM Mini Project 2

    9/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    9 | P a g e

    Appropriations 0 0 0 0 -26.37

    P & L Balance carried down -584.42 -325.93 -148.26 -59.01 -6.67

    Book Value-Unit Cur -170.15 -70.77 -2.46 32.18 17.87

    PANTALOON RETAIL BALANCE SHEET

    Year Jun 11 Jun 10 Jun 09 Jun 08 Jun 07

    SOURCES OF FUNDS :

    Share Capital 106.9 41.23 38.06 31.86 29.35

    Reserves Total 2,671.23 2,527.48 2,211.48 1,751.51 1,062.82

    Equity Share Warrants 100 122.88 22.88 63.26 0

    Equity Application Money 0 64.66 0 0 0

    Total Shareholders Funds 2,878.13 2,756.25 2,272.42 1,846.63 1,092.17

    Secured Loans 1,675.89 1,236.03 2,525.53 1,991.77 951.93

    Unsecured Loans 497.23 150.19 299.86 200.01 347.65

    Total Debt 2,173.12 1,386.22 2,825.39 2,191.78 1,299.58

    Total Liabilities 5,051.25 4,142.47 5,097.81 4,038.41 2,391.75

    APPLICATION OF FUNDS :

    Gross Block 1,877.67 1,417.04 1,876.45 1,368.76 767.07

    Less : Accumulated Depreciation 410.64 294.89 307.69 170.59 92.47

    Net Block 1,467.03 1,122.15 1,568.76 1,198.17 674.6

    Capital Work in Progress 100.13 59.68 345.23 330.64 131.13

    Investments 2,255.41 2,002.91 954.03 586.52 252.01

    Current Assets, Loans & Advances

    Inventories 1,762.20 1,270.67 1,787.84 1,429.84 885.96

    Sundry Debtors 185.24 123.57 177.25 113.16 65.17

    Cash and Bank 85.77 100.54 109.34 121.1 162.97

    Loans and Advances 478.92 423.02 1,208.31 964.48 635.35

    Total Current Assets 2,512.13 1,917.80 3,282.74 2,628.58 1,749.45

    Less : Current Liabilities and Provisions

    Current Liabilities 1,166.48 863.42 916.39 620.08 343.89

    Provisions 29.92 24.22 20.46 17.58 15.71

    Total Current Liabilities 1,196.40 887.64 936.85 637.66 359.6

    Net Current Assets 1,315.73 1,030.16 2,345.89 1,990.92 1,389.85

    Deferred Tax Assets 19.03 29.87 2.77 27.19 2

    Deferred Tax Liability 106.08 102.3 118.87 95.03 57.84

    Net Deferred Tax -87.05 -72.43 -116.1 -67.84 -55.84

    Total Assets 5,051.25 4,142.47 5,097.81 4,038.41 2,391.75

    Contingent Liabilities 906.59 3,547.05 111.5 158.42 101.32

  • 8/3/2019 SCM Mini Project 2

    10/10

    OUTSOURCING TRENDS IN INDIAN RETAIL MINI PROJECT II GROUP 7

    10 | P a g e

    PANTALOON RETAIL PROFIT AND LOSS STATEMENT

    Year Jun 11 Jun 10 Jun 09 Jun 08 Jun 07

    INCOME :

    Sales Turnover 4,325.57 6,316.66 6,661.42 5,295.88 3,392.79

    Net Sales 4,325.41 6,316.66 6,661.42 5,295.88 3,392.79Other Income 21.4 97.43 12.28 30.93 96.53

    Stock Adjustments 494.15 -783.88 353.11 614.41 365.95

    Total Income 4,840.96 5,630.21 7,026.81 5,941.22 3,855.27

    EXPENDITURE :

    Raw Materials 3,143.77 3,278.65 4,783.06 4,126.60 2,611.00

    Power & Fuel Cost 71.44 83.2 98.97 78.2 61.51

    Employee Cost 209.44 270.67 269.94 269.41 206.09

    Other Manufacturing Expenses 89.35 136.61 182.44 155.23 113.19

    Selling and Administration Expenses 766.76 1,041.88 867.12 716.88 488.07

    Miscellaneous Expenses 105.07 142.64 144.56 103.45 63.28

    Total Expenditure 4,385.83 4,953.65 6,346.09 5,449.77 3,543.14

    Operating Profit 455.13 676.56 680.72 491.45 312.13

    Interest 193.47 301.04 324.44 212.44 94.26

    Gross Profit 261.66 375.52 356.28 279.01 217.87

    Depreciation 146.37 161.88 140.05 83.39 36.86

    Profit Before Tax 115.29 213.64 216.23 195.62 181.01

    Tax 24 32.83 25.5 29.13 30.77

    Fringe Benefit tax 0 0 1.89 3.24 2.32

    Deferred Tax 14.62 1.25 48.26 37.28 27.93

    Reported Net Profit 76.67 179.56 140.58 125.97 119.99

    Extraordinary Items -3.69 44.42 -2.38 -0.93 60.12

    Adjusted Net Profit 80.36 135.14 142.96 126.9 59.87

    Adjust. below Net Profit 0.16 0 0 -49.09 0

    P & L Balance brought forward 495.98 380.54 267.56 215.76 116.59

    Appropriations 66.44 64.12 27.6 25.08 20.82

    P & L Balance carried down 506.37 495.98 380.54 267.56 215.76

    Dividend 20.27 17.13 11.57 10.67 7.54

    Preference Dividend 0.01 0 0 0 0

    Equity Dividend % 45 40 30 30 25

    Earnings Per Share-Unit Cur 3.38 8.57 7.28 7.79 8.09

    Book Value-Unit Cur 125.04 124.6 118.21 111.95 74.42