INCOME : |
|
|
|
|
|
Sales Turnover |
1,266.94 |
1,263.97 |
927.34 |
614.97 |
566.76 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,266.94 |
1,263.97 |
927.34 |
614.97 |
566.76 |
Other Income |
32.07 |
16.14 |
9.40 |
4.88 |
13.60 |
Stock Adjustments |
27.72 |
-0.96 |
39.29 |
-18.66 |
-17.68 |
Total Income |
1,326.73 |
1,279.15 |
976.03 |
601.19 |
562.68 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
587.09 |
632.43 |
492.73 |
271.28 |
222.63 |
Power and Fuel Cost |
133.33 |
125.98 |
102.63 |
73.04 |
72.31 |
Other Manufacturing Expenses |
292.08 |
247.58 |
190.16 |
120.72 |
124.97 |
Selling and Administration Expenses |
115.15 |
112.49 |
65.94 |
38.56 |
32.94 |
Miscellaneous Expenses |
0.52 |
0.91 |
1.23 |
1.04 |
1.18 |
Employee Benefit Expenses |
74.22 |
64.25 |
55.85 |
45.27 |
46.79 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
124.33 |
95.51 |
67.49 |
51.27 |
61.86 |
Interest |
31.58 |
31.18 |
25.82 |
17.24 |
12.52 |
Gross Profit |
92.75 |
64.33 |
41.67 |
34.03 |
49.34 |
Depreciation |
24.14 |
24.01 |
22.62 |
21.74 |
18.53 |
Profit Before Tax |
68.61 |
40.32 |
19.05 |
12.29 |
30.81 |
Current Tax |
12.21 |
7.32 |
0.61 |
- |
8.08 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.00 |
3.26 |
4.21 |
3.25 |
-13.28 |
Reported Net Profit |
54.41 |
29.74 |
14.22 |
9.04 |
36.01 |
Extraordinary Items |
14.64 |
-0.28 |
-0.36 |
-0.01 |
0.01 |
Adjusted Net Profit |
39.77 |
30.02 |
14.58 |
9.05 |
36.00 |
Adjustment below Net Profit |
-0.14 |
-0.40 |
-0.90 |
0.87 |
-2.27 |
Profit/Loss Balance carried down |
138.26 |
111.54 |
99.95 |
90.04 |
65.01 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.48 |
2.61 |
1.74 |
- |
8.70 |
P & L Balance carried down |
189.05 |
138.26 |
111.54 |
99.95 |
90.04 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
15.00 |
10.00 |
- |
Dividend Per Share(Rs) |
0.40 |
0.40 |
0.30 |
0.20 |
- |
Earnings Per Share-Unit Curr |
6.25 |
3.42 |
1.64 |
1.04 |
4.14 |
Earnings Per Share(Adj)-Unit Curr |
6.25 |
3.42 |
1.64 |
1.04 |
4.14 |
Book Value |
59.68 |
53.84 |
50.77 |
49.44 |
48.30 |
Book Value(Adj)-Unit Curr |
59.68 |
53.84 |
50.77 |
49.44 |
48.30 |