INCOME : |
|
|
|
|
|
Sales Turnover |
337.59 |
412.91 |
477.07 |
340.80 |
368.13 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
337.59 |
412.91 |
477.07 |
340.80 |
368.13 |
Other Income |
4.59 |
16.03 |
1.37 |
6.95 |
4.57 |
Stock Adjustments |
1.02 |
-11.05 |
9.15 |
-10.91 |
-4.42 |
Total Income |
343.20 |
417.89 |
487.59 |
336.84 |
368.28 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
207.26 |
278.29 |
306.18 |
183.83 |
229.97 |
Power and Fuel Cost |
23.98 |
19.09 |
22.42 |
9.85 |
15.31 |
Other Manufacturing Expenses |
28.94 |
32.46 |
37.90 |
39.50 |
26.36 |
Selling and Administration Expenses |
18.81 |
18.79 |
18.20 |
14.50 |
15.32 |
Miscellaneous Expenses |
3.95 |
3.16 |
2.53 |
2.84 |
1.96 |
Employee Benefit Expenses |
48.17 |
42.50 |
43.91 |
36.36 |
41.14 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
12.10 |
23.59 |
56.47 |
49.96 |
38.23 |
Interest |
11.40 |
13.02 |
13.81 |
17.67 |
22.31 |
Gross Profit |
0.70 |
10.57 |
42.66 |
32.29 |
15.92 |
Depreciation |
14.83 |
14.11 |
12.66 |
15.68 |
14.69 |
Profit Before Tax |
-14.13 |
-3.54 |
30.00 |
16.61 |
1.23 |
Current Tax |
6.32 |
0.32 |
9.38 |
10.20 |
0.25 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-9.37 |
2.77 |
0.62 |
-5.87 |
-0.57 |
Reported Net Profit |
-11.08 |
-6.64 |
20.01 |
12.28 |
1.55 |
Extraordinary Items |
-1.68 |
10.87 |
-0.30 |
2.32 |
3.25 |
Adjusted Net Profit |
-9.40 |
-17.51 |
20.31 |
9.96 |
-1.70 |
Adjustment below Net Profit |
0.20 |
- |
- |
- |
-0.29 |
Profit/Loss Balance carried down |
50.07 |
58.52 |
40.06 |
27.78 |
28.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
1.81 |
1.56 |
- |
1.72 |
P & L Balance carried down |
39.18 |
50.07 |
58.52 |
40.06 |
27.78 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
14.00 |
12.00 |
- |
Dividend Per Share(Rs) |
- |
- |
1.40 |
1.20 |
- |
Earnings Per Share-Unit Curr |
-8.55 |
-5.12 |
15.44 |
9.47 |
1.19 |
Earnings Per Share(Adj)-Unit Curr |
-8.55 |
-5.12 |
15.44 |
9.47 |
1.19 |
Book Value |
94.78 |
103.46 |
109.91 |
95.37 |
85.74 |
Book Value(Adj)-Unit Curr |
94.78 |
103.46 |
109.91 |
95.37 |
85.74 |