INCOME : |
|
|
|
|
|
Sales Turnover |
912.57 |
896.71 |
544.12 |
356.54 |
516.63 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
912.57 |
896.71 |
544.12 |
356.54 |
516.63 |
Other Income |
13.21 |
12.24 |
8.79 |
12.02 |
8.42 |
Stock Adjustments |
-18.14 |
6.61 |
9.10 |
-5.52 |
2.02 |
Total Income |
907.64 |
915.56 |
562.01 |
363.04 |
527.07 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
507.35 |
533.28 |
336.80 |
217.68 |
298.95 |
Power and Fuel Cost |
46.73 |
44.49 |
32.66 |
26.74 |
34.24 |
Other Manufacturing Expenses |
68.95 |
65.63 |
49.30 |
41.31 |
48.31 |
Selling and Administration Expenses |
31.18 |
58.99 |
31.98 |
23.38 |
17.09 |
Miscellaneous Expenses |
24.12 |
24.85 |
18.69 |
12.99 |
16.63 |
Employee Benefit Expenses |
63.62 |
58.73 |
41.30 |
34.27 |
43.86 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
165.69 |
129.59 |
51.27 |
6.67 |
68.00 |
Interest |
13.97 |
12.88 |
17.88 |
20.09 |
14.73 |
Gross Profit |
151.72 |
116.71 |
33.39 |
-13.42 |
53.27 |
Depreciation |
23.15 |
20.23 |
19.24 |
18.29 |
18.88 |
Profit Before Tax |
128.57 |
96.48 |
14.15 |
-31.71 |
34.39 |
Current Tax |
29.40 |
19.50 |
0.05 |
0.17 |
8.60 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
3.33 |
5.05 |
3.75 |
-7.78 |
-6.36 |
Reported Net Profit |
95.84 |
71.93 |
10.34 |
-24.10 |
32.15 |
Extraordinary Items |
0.48 |
-0.11 |
-0.12 |
-0.19 |
0.19 |
Adjusted Net Profit |
95.36 |
72.04 |
10.46 |
-23.91 |
31.96 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.18 |
Profit/Loss Balance carried down |
154.90 |
83.87 |
73.52 |
97.61 |
66.55 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.08 |
0.90 |
- |
- |
0.90 |
P & L Balance carried down |
249.66 |
154.90 |
83.86 |
73.52 |
97.61 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
12.50 |
- |
- |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.25 |
- |
- |
Earnings Per Share-Unit Curr |
133.30 |
100.04 |
14.39 |
-33.53 |
44.73 |
Earnings Per Share(Adj)-Unit Curr |
133.30 |
100.04 |
14.39 |
-33.53 |
44.73 |
Book Value |
427.48 |
297.59 |
200.61 |
187.18 |
220.68 |
Book Value(Adj)-Unit Curr |
427.48 |
297.59 |
200.61 |
187.18 |
220.68 |