INCOME : |
|
|
|
|
|
Sales Turnover |
122.90 |
135.14 |
99.84 |
97.62 |
96.35 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
122.90 |
135.14 |
99.84 |
97.62 |
96.35 |
Other Income |
0.56 |
0.43 |
2.48 |
0.67 |
0.13 |
Stock Adjustments |
1.14 |
-1.41 |
0.81 |
-0.24 |
-0.54 |
Total Income |
124.60 |
134.16 |
103.13 |
98.05 |
95.94 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
41.30 |
49.81 |
43.96 |
37.35 |
35.48 |
Power and Fuel Cost |
23.15 |
25.81 |
16.53 |
13.28 |
14.10 |
Other Manufacturing Expenses |
28.99 |
29.49 |
20.47 |
22.58 |
19.01 |
Selling and Administration Expenses |
5.96 |
6.83 |
4.43 |
4.62 |
8.80 |
Miscellaneous Expenses |
0.64 |
1.38 |
1.22 |
0.93 |
2.82 |
Employee Benefit Expenses |
9.24 |
7.85 |
8.08 |
7.31 |
6.84 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
15.32 |
13.00 |
8.41 |
11.99 |
8.89 |
Interest |
0.65 |
0.96 |
0.28 |
1.29 |
0.46 |
Gross Profit |
14.67 |
12.04 |
8.13 |
10.70 |
8.43 |
Depreciation |
2.73 |
3.18 |
3.38 |
3.11 |
2.41 |
Profit Before Tax |
11.94 |
8.86 |
4.75 |
7.59 |
6.02 |
Current Tax |
2.35 |
2.93 |
1.43 |
2.46 |
1.55 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.01 |
-0.18 |
0.44 |
0.20 |
0.15 |
Reported Net Profit |
9.58 |
6.12 |
2.88 |
4.92 |
4.32 |
Extraordinary Items |
-0.07 |
-0.07 |
1.05 |
0.51 |
0.10 |
Adjusted Net Profit |
9.65 |
6.19 |
1.83 |
4.41 |
4.22 |
Adjustment below Net Profit |
- |
- |
- |
- |
-5.03 |
Profit/Loss Balance carried down |
39.01 |
33.97 |
33.63 |
28.71 |
47.58 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.79 |
1.08 |
2.54 |
- |
18.14 |
P & L Balance carried down |
47.79 |
39.01 |
33.97 |
33.63 |
28.74 |
Dividend |
- |
- |
- |
- |
17.27 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
5.00 |
5.00 |
100.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
0.50 |
0.50 |
10.00 |
Earnings Per Share-Unit Curr |
6.04 |
3.86 |
1.82 |
2.85 |
2.50 |
Earnings Per Share(Adj)-Unit Curr |
6.04 |
3.86 |
1.82 |
2.85 |
2.50 |
Book Value |
41.01 |
35.54 |
32.45 |
34.65 |
32.12 |
Book Value(Adj)-Unit Curr |
41.01 |
35.54 |
32.45 |
34.65 |
32.12 |