INCOME : |
|
|
|
|
|
Sales Turnover |
66.76 |
57.33 |
42.33 |
30.07 |
33.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
66.76 |
57.33 |
42.33 |
30.07 |
33.58 |
Other Income |
2.79 |
2.68 |
1.63 |
0.68 |
0.82 |
Stock Adjustments |
0.55 |
-0.51 |
0.92 |
-0.75 |
0.25 |
Total Income |
70.10 |
59.50 |
44.88 |
30.00 |
34.65 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
43.16 |
36.05 |
29.20 |
18.12 |
21.87 |
Power and Fuel Cost |
0.74 |
0.65 |
0.53 |
0.43 |
0.58 |
Other Manufacturing Expenses |
0.89 |
0.62 |
1.25 |
0.81 |
1.11 |
Selling and Administration Expenses |
3.50 |
3.81 |
1.79 |
1.50 |
1.84 |
Miscellaneous Expenses |
0.74 |
1.04 |
1.62 |
0.83 |
0.89 |
Employee Benefit Expenses |
8.32 |
6.45 |
5.08 |
4.75 |
4.72 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
12.76 |
10.88 |
5.41 |
3.55 |
3.63 |
Interest |
1.25 |
1.04 |
0.64 |
0.58 |
0.84 |
Gross Profit |
11.51 |
9.84 |
4.77 |
2.97 |
2.79 |
Depreciation |
1.07 |
1.19 |
1.07 |
1.12 |
1.13 |
Profit Before Tax |
10.44 |
8.65 |
3.70 |
1.85 |
1.66 |
Current Tax |
2.80 |
2.24 |
1.43 |
0.76 |
0.61 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.32 |
-0.28 |
-0.54 |
-0.24 |
-0.36 |
Reported Net Profit |
7.96 |
6.68 |
2.82 |
1.33 |
1.42 |
Extraordinary Items |
- |
- |
-0.68 |
- |
- |
Adjusted Net Profit |
7.96 |
6.68 |
3.50 |
1.33 |
1.42 |
Adjustment below Net Profit |
-0.23 |
-0.23 |
-0.20 |
- |
-0.20 |
Profit/Loss Balance carried down |
18.66 |
12.91 |
14.31 |
12.90 |
12.37 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.04 |
0.70 |
4.02 |
-0.08 |
0.70 |
P & L Balance carried down |
25.35 |
18.66 |
12.91 |
14.31 |
12.90 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
15.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.00 |
- |
- |
Earnings Per Share-Unit Curr |
11.44 |
9.63 |
4.08 |
1.93 |
2.07 |
Earnings Per Share(Adj)-Unit Curr |
11.44 |
9.63 |
4.08 |
1.93 |
2.07 |
Book Value |
61.96 |
48.62 |
37.86 |
32.05 |
30.00 |
Book Value(Adj)-Unit Curr |
61.96 |
48.62 |
37.86 |
32.05 |
30.00 |