INCOME : |
|
|
|
|
|
Sales Turnover |
855.39 |
1,077.48 |
1,110.25 |
991.76 |
1,038.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
855.39 |
1,077.48 |
1,110.25 |
991.76 |
1,038.70 |
Other Income |
26.27 |
142.43 |
59.85 |
7.98 |
8.89 |
Stock Adjustments |
10.15 |
-18.11 |
27.29 |
6.61 |
-9.70 |
Total Income |
891.81 |
1,201.80 |
1,197.39 |
1,006.35 |
1,037.89 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
605.03 |
666.71 |
702.72 |
517.12 |
613.53 |
Power and Fuel Cost |
100.48 |
114.47 |
88.91 |
75.86 |
74.21 |
Other Manufacturing Expenses |
47.12 |
59.54 |
55.05 |
46.79 |
44.53 |
Selling and Administration Expenses |
52.63 |
56.95 |
51.99 |
47.85 |
46.62 |
Miscellaneous Expenses |
8.91 |
10.29 |
6.76 |
6.89 |
6.65 |
Employee Benefit Expenses |
54.80 |
51.39 |
59.20 |
68.09 |
54.05 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
22.84 |
242.46 |
232.75 |
243.75 |
198.30 |
Interest |
37.33 |
30.16 |
24.86 |
18.55 |
24.46 |
Gross Profit |
-14.49 |
212.30 |
207.89 |
225.20 |
173.84 |
Depreciation |
42.80 |
39.02 |
36.71 |
35.22 |
35.28 |
Profit Before Tax |
-57.29 |
173.28 |
171.18 |
189.98 |
138.56 |
Current Tax |
-0.08 |
12.73 |
33.04 |
48.82 |
30.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-13.87 |
-0.49 |
-0.72 |
-0.91 |
8.95 |
Reported Net Profit |
-43.33 |
161.04 |
138.86 |
142.08 |
99.50 |
Extraordinary Items |
11.36 |
-0.21 |
-0.28 |
-0.20 |
-1.24 |
Adjusted Net Profit |
-54.69 |
161.25 |
139.14 |
142.28 |
100.74 |
Adjustment below Net Profit |
-0.77 |
0.40 |
0.53 |
-0.25 |
-1.61 |
Profit/Loss Balance carried down |
616.56 |
470.96 |
359.09 |
250.61 |
156.90 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.17 |
15.84 |
27.52 |
33.36 |
4.17 |
P & L Balance carried down |
568.29 |
616.56 |
470.96 |
359.09 |
250.61 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
10.00 |
66.00 |
68.00 |
50.00 |
Dividend Per Share(Rs) |
- |
0.50 |
3.30 |
3.40 |
2.50 |
Earnings Per Share-Unit Curr |
-4.61 |
19.31 |
16.65 |
17.04 |
11.93 |
Earnings Per Share(Adj)-Unit Curr |
-4.61 |
19.31 |
16.65 |
17.04 |
11.93 |
Book Value |
87.94 |
92.86 |
75.36 |
61.95 |
48.94 |
Book Value(Adj)-Unit Curr |
87.94 |
92.86 |
75.36 |
61.95 |
48.94 |