INCOME : |
|
|
|
|
|
Sales Turnover |
367.19 |
364.88 |
361.77 |
255.62 |
299.79 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
367.19 |
364.88 |
361.77 |
255.62 |
299.79 |
Other Income |
4.27 |
6.16 |
6.59 |
4.49 |
1.06 |
Stock Adjustments |
8.34 |
-4.70 |
5.44 |
1.34 |
-4.25 |
Total Income |
379.80 |
366.34 |
373.80 |
261.45 |
296.60 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
196.43 |
185.62 |
182.98 |
125.02 |
151.62 |
Power and Fuel Cost |
39.26 |
32.65 |
30.80 |
29.70 |
34.37 |
Other Manufacturing Expenses |
21.15 |
19.30 |
18.67 |
13.94 |
15.05 |
Selling and Administration Expenses |
23.76 |
31.46 |
35.70 |
17.92 |
19.19 |
Miscellaneous Expenses |
6.04 |
5.82 |
10.52 |
4.92 |
7.56 |
Employee Benefit Expenses |
57.85 |
51.09 |
47.11 |
42.35 |
39.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
35.32 |
40.39 |
48.03 |
27.61 |
29.44 |
Interest |
19.57 |
13.93 |
12.15 |
9.65 |
11.33 |
Gross Profit |
15.75 |
26.46 |
35.88 |
17.96 |
18.11 |
Depreciation |
10.13 |
9.76 |
8.53 |
7.60 |
7.34 |
Profit Before Tax |
5.62 |
16.70 |
27.35 |
10.36 |
10.77 |
Current Tax |
0.35 |
1.61 |
5.05 |
1.64 |
3.80 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.06 |
2.68 |
4.17 |
1.79 |
-2.36 |
Reported Net Profit |
3.21 |
12.42 |
18.13 |
6.93 |
9.33 |
Extraordinary Items |
- |
-0.32 |
-2.48 |
-0.10 |
0.04 |
Adjusted Net Profit |
3.21 |
12.74 |
20.61 |
7.03 |
9.29 |
Adjustment below Net Profit |
0.32 |
0.05 |
0.41 |
0.35 |
-0.33 |
Profit/Loss Balance carried down |
92.38 |
81.80 |
64.76 |
58.24 |
49.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.89 |
1.89 |
1.51 |
0.75 |
0.64 |
P & L Balance carried down |
94.02 |
92.38 |
81.80 |
64.76 |
58.24 |
Dividend |
- |
- |
- |
- |
0.20 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
25.00 |
25.00 |
20.00 |
10.00 |
Dividend Per Share(Rs) |
1.00 |
2.50 |
2.50 |
2.00 |
1.00 |
Earnings Per Share-Unit Curr |
4.25 |
16.43 |
23.99 |
9.17 |
12.34 |
Earnings Per Share(Adj)-Unit Curr |
4.25 |
16.43 |
23.99 |
9.17 |
12.34 |
Book Value |
176.79 |
174.62 |
160.62 |
138.09 |
129.80 |
Book Value(Adj)-Unit Curr |
176.79 |
174.62 |
160.62 |
138.09 |
129.80 |