INCOME : |
|
|
|
|
|
Sales Turnover |
482.48 |
584.29 |
543.94 |
492.63 |
509.68 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
482.48 |
584.29 |
543.94 |
492.63 |
509.68 |
Other Income |
8.80 |
2.75 |
3.85 |
4.66 |
7.66 |
Stock Adjustments |
6.04 |
-4.47 |
6.37 |
-3.13 |
3.24 |
Total Income |
497.32 |
582.57 |
554.16 |
494.16 |
520.58 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
287.58 |
361.34 |
342.86 |
298.09 |
273.33 |
Power and Fuel Cost |
14.53 |
14.03 |
13.23 |
11.33 |
16.81 |
Other Manufacturing Expenses |
26.54 |
33.74 |
31.38 |
24.40 |
30.93 |
Selling and Administration Expenses |
22.44 |
28.49 |
23.63 |
18.94 |
27.90 |
Miscellaneous Expenses |
15.30 |
18.91 |
13.64 |
11.65 |
120.74 |
Employee Benefit Expenses |
78.19 |
76.77 |
79.56 |
71.20 |
78.25 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
52.75 |
49.29 |
49.85 |
58.55 |
-27.40 |
Interest |
17.53 |
18.12 |
19.28 |
23.56 |
21.85 |
Gross Profit |
35.22 |
31.17 |
30.57 |
34.99 |
-49.25 |
Depreciation |
18.23 |
18.27 |
22.12 |
21.08 |
20.52 |
Profit Before Tax |
16.99 |
12.90 |
8.45 |
13.91 |
-69.77 |
Current Tax |
-7.28 |
- |
- |
6.81 |
4.20 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
23.11 |
4.32 |
0.52 |
-28.23 |
11.78 |
Reported Net Profit |
1.16 |
8.59 |
7.94 |
35.33 |
-85.75 |
Extraordinary Items |
0.06 |
0.23 |
-0.02 |
-0.02 |
-126.09 |
Adjusted Net Profit |
1.10 |
8.36 |
7.96 |
35.35 |
40.34 |
Adjustment below Net Profit |
-0.24 |
0.57 |
-0.35 |
0.72 |
-4.86 |
Profit/Loss Balance carried down |
146.60 |
141.87 |
138.70 |
102.65 |
213.16 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.42 |
4.42 |
4.42 |
- |
19.90 |
P & L Balance carried down |
143.10 |
146.60 |
141.87 |
138.70 |
102.65 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
20.00 |
20.00 |
20.00 |
- |
Dividend Per Share(Rs) |
- |
2.00 |
2.00 |
2.00 |
- |
Earnings Per Share-Unit Curr |
0.52 |
3.88 |
3.59 |
15.98 |
-38.78 |
Earnings Per Share(Adj)-Unit Curr |
0.52 |
3.88 |
3.59 |
15.98 |
-38.78 |
Book Value |
160.16 |
161.75 |
159.61 |
158.18 |
141.87 |
Book Value(Adj)-Unit Curr |
160.16 |
161.75 |
159.61 |
158.18 |
141.87 |