INCOME : |
|
|
|
|
|
Sales Turnover |
366.04 |
353.49 |
307.92 |
224.60 |
258.72 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
366.04 |
353.49 |
307.92 |
224.60 |
258.72 |
Other Income |
2.64 |
1.53 |
1.72 |
2.06 |
5.33 |
Stock Adjustments |
-2.53 |
7.83 |
8.58 |
2.00 |
1.66 |
Total Income |
366.15 |
362.85 |
318.22 |
228.66 |
265.71 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
186.57 |
193.75 |
161.25 |
112.98 |
125.79 |
Power and Fuel Cost |
1.54 |
1.32 |
0.99 |
1.00 |
1.64 |
Other Manufacturing Expenses |
12.50 |
10.15 |
7.75 |
6.44 |
6.82 |
Selling and Administration Expenses |
32.81 |
26.63 |
46.74 |
44.61 |
57.46 |
Miscellaneous Expenses |
67.09 |
59.99 |
33.31 |
22.31 |
23.11 |
Employee Benefit Expenses |
53.49 |
49.70 |
40.07 |
30.71 |
38.15 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
12.15 |
21.31 |
28.11 |
10.61 |
12.74 |
Interest |
1.96 |
1.37 |
0.96 |
1.90 |
2.36 |
Gross Profit |
10.19 |
19.94 |
27.15 |
8.71 |
10.38 |
Depreciation |
10.87 |
7.10 |
6.33 |
7.77 |
10.40 |
Profit Before Tax |
-0.68 |
12.84 |
20.82 |
0.94 |
-0.02 |
Current Tax |
- |
3.36 |
6.30 |
0.43 |
1.36 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.95 |
-0.04 |
-0.58 |
-0.26 |
-1.77 |
Reported Net Profit |
0.27 |
9.52 |
15.10 |
0.77 |
0.39 |
Extraordinary Items |
0.35 |
0.61 |
0.32 |
-0.40 |
-4.89 |
Adjusted Net Profit |
-0.08 |
8.91 |
14.78 |
1.17 |
5.28 |
Adjustment below Net Profit |
0.27 |
-0.18 |
-0.47 |
0.30 |
-0.36 |
Profit/Loss Balance carried down |
63.11 |
53.76 |
42.86 |
41.78 |
48.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.74 |
- |
3.73 |
- |
6.73 |
P & L Balance carried down |
59.91 |
63.10 |
53.76 |
42.85 |
41.78 |
Dividend |
- |
- |
- |
- |
6.73 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
20.00 |
20.00 |
- |
15.00 |
Dividend Per Share(Rs) |
1.00 |
2.00 |
2.00 |
- |
1.50 |
Earnings Per Share-Unit Curr |
0.14 |
5.10 |
8.10 |
0.41 |
0.21 |
Earnings Per Share(Adj)-Unit Curr |
0.14 |
5.10 |
8.10 |
0.41 |
0.21 |
Book Value |
52.97 |
54.58 |
49.66 |
43.86 |
43.23 |
Book Value(Adj)-Unit Curr |
52.97 |
54.58 |
49.66 |
43.86 |
43.23 |