INCOME : |
|
|
|
|
|
Sales Turnover |
108.60 |
108.30 |
95.73 |
89.24 |
98.37 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
108.60 |
108.30 |
95.73 |
89.24 |
98.37 |
Other Income |
1.23 |
0.67 |
0.62 |
1.39 |
0.27 |
Stock Adjustments |
2.85 |
1.11 |
1.31 |
-2.50 |
3.31 |
Total Income |
112.68 |
110.08 |
97.66 |
88.13 |
101.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
32.62 |
27.04 |
27.24 |
26.29 |
31.35 |
Power and Fuel Cost |
2.91 |
2.70 |
2.21 |
2.24 |
2.35 |
Other Manufacturing Expenses |
17.39 |
18.62 |
17.57 |
16.40 |
15.52 |
Selling and Administration Expenses |
12.39 |
12.46 |
9.93 |
6.47 |
10.36 |
Miscellaneous Expenses |
7.40 |
6.47 |
6.70 |
6.44 |
9.19 |
Employee Benefit Expenses |
21.22 |
23.57 |
21.79 |
19.42 |
20.76 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
18.76 |
19.23 |
12.23 |
10.86 |
12.41 |
Interest |
6.09 |
5.62 |
3.01 |
2.17 |
1.77 |
Gross Profit |
12.67 |
13.61 |
9.22 |
8.69 |
10.64 |
Depreciation |
11.36 |
12.35 |
8.76 |
8.31 |
8.86 |
Profit Before Tax |
1.31 |
1.26 |
0.46 |
0.38 |
1.78 |
Current Tax |
0.18 |
0.20 |
-0.14 |
0.84 |
1.09 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.36 |
-0.28 |
-0.34 |
-0.93 |
-0.89 |
Reported Net Profit |
1.49 |
1.34 |
0.93 |
0.47 |
1.59 |
Extraordinary Items |
0.65 |
- |
- |
-0.02 |
0.01 |
Adjusted Net Profit |
0.84 |
1.34 |
0.93 |
0.49 |
1.58 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.04 |
Profit/Loss Balance carried down |
35.06 |
33.75 |
32.85 |
32.41 |
31.04 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.03 |
0.03 |
0.03 |
0.03 |
0.18 |
P & L Balance carried down |
36.52 |
35.06 |
33.75 |
32.85 |
32.41 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
1.00 |
1.00 |
1.00 |
1.00 |
Dividend Per Share(Rs) |
- |
0.10 |
0.10 |
0.10 |
0.10 |
Earnings Per Share-Unit Curr |
4.87 |
4.39 |
3.05 |
1.53 |
5.21 |
Earnings Per Share(Adj)-Unit Curr |
4.87 |
4.39 |
3.05 |
1.53 |
5.21 |
Book Value |
159.86 |
154.99 |
151.04 |
147.83 |
146.09 |
Book Value(Adj)-Unit Curr |
159.86 |
154.99 |
151.04 |
147.83 |
146.09 |