INCOME : |
|
|
|
|
|
Sales Turnover |
274.18 |
247.82 |
279.59 |
345.01 |
305.85 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
274.18 |
247.82 |
279.59 |
345.01 |
305.85 |
Other Income |
1.49 |
6.04 |
10.42 |
9.35 |
13.91 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
275.67 |
253.86 |
290.01 |
354.36 |
319.76 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1.03 |
0.23 |
0.50 |
4.63 |
0.66 |
Power and Fuel Cost |
3.49 |
2.53 |
1.80 |
1.67 |
2.56 |
Other Manufacturing Expenses |
31.14 |
37.68 |
35.50 |
25.84 |
27.86 |
Selling and Administration Expenses |
52.03 |
50.97 |
45.04 |
28.91 |
37.55 |
Miscellaneous Expenses |
52.81 |
9.05 |
31.66 |
9.47 |
-3.57 |
Employee Benefit Expenses |
168.91 |
196.61 |
159.12 |
131.74 |
121.73 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
-33.74 |
-43.22 |
16.39 |
152.10 |
132.97 |
Interest |
5.51 |
9.01 |
4.89 |
7.91 |
11.08 |
Gross Profit |
-39.25 |
-52.23 |
11.50 |
144.19 |
121.89 |
Depreciation |
80.39 |
73.92 |
69.86 |
62.95 |
60.61 |
Profit Before Tax |
-119.64 |
-126.15 |
-58.36 |
81.24 |
61.28 |
Current Tax |
0.12 |
0.32 |
0.11 |
13.31 |
9.94 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-6.59 |
-13.47 |
-8.50 |
23.71 |
26.45 |
Reported Net Profit |
-113.17 |
-113.01 |
-49.97 |
44.23 |
24.89 |
Extraordinary Items |
-0.06 |
-0.06 |
-0.07 |
-0.04 |
-0.03 |
Adjusted Net Profit |
-113.11 |
-112.95 |
-49.90 |
44.27 |
24.92 |
Adjustment below Net Profit |
- |
- |
- |
0.33 |
0.46 |
Profit/Loss Balance carried down |
-3.25 |
110.50 |
161.33 |
116.77 |
91.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.50 |
0.74 |
0.86 |
- |
- |
P & L Balance carried down |
-116.91 |
-3.25 |
110.50 |
161.33 |
116.77 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-31.92 |
-32.05 |
-16.20 |
14.38 |
8.12 |
Earnings Per Share(Adj)-Unit Curr |
-31.92 |
-32.05 |
-16.20 |
14.38 |
8.12 |
Book Value |
210.52 |
239.95 |
267.37 |
285.02 |
270.87 |
Book Value(Adj)-Unit Curr |
210.52 |
239.95 |
267.37 |
285.02 |
270.87 |