INCOME : |
|
|
|
|
|
Sales Turnover |
317.67 |
296.69 |
196.04 |
104.51 |
277.76 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
317.67 |
296.69 |
196.04 |
104.51 |
277.76 |
Other Income |
2.09 |
0.92 |
0.89 |
0.67 |
0.90 |
Stock Adjustments |
-16.03 |
14.66 |
-0.19 |
-3.23 |
-10.15 |
Total Income |
303.73 |
312.27 |
196.74 |
101.95 |
268.51 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
164.83 |
180.02 |
107.17 |
52.89 |
134.48 |
Power and Fuel Cost |
5.14 |
6.74 |
5.63 |
3.35 |
5.05 |
Other Manufacturing Expenses |
31.61 |
19.16 |
15.71 |
9.88 |
23.89 |
Selling and Administration Expenses |
25.74 |
29.48 |
25.27 |
13.11 |
26.44 |
Miscellaneous Expenses |
2.41 |
6.30 |
1.07 |
3.57 |
9.94 |
Employee Benefit Expenses |
28.49 |
29.01 |
28.93 |
22.05 |
25.69 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
45.51 |
41.56 |
12.96 |
-2.90 |
43.02 |
Interest |
9.66 |
11.23 |
11.48 |
14.46 |
9.96 |
Gross Profit |
35.85 |
30.33 |
1.48 |
-17.36 |
33.06 |
Depreciation |
28.19 |
23.49 |
25.64 |
26.66 |
18.41 |
Profit Before Tax |
7.66 |
6.84 |
-24.16 |
-44.02 |
14.65 |
Current Tax |
- |
- |
- |
0.48 |
-1.03 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
-0.15 |
-0.26 |
-2.62 |
-0.63 |
Reported Net Profit |
7.66 |
6.99 |
-23.90 |
-41.88 |
16.31 |
Extraordinary Items |
-0.12 |
0.12 |
0.30 |
0.03 |
0.26 |
Adjusted Net Profit |
7.78 |
6.87 |
-24.20 |
-41.91 |
16.05 |
Adjustment below Net Profit |
-0.05 |
0.21 |
0.06 |
0.13 |
-0.32 |
Profit/Loss Balance carried down |
73.06 |
65.86 |
89.70 |
131.45 |
117.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
2.00 |
P & L Balance carried down |
80.67 |
73.06 |
65.86 |
89.70 |
131.45 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
5.36 |
5.49 |
-18.80 |
-34.64 |
13.49 |
Earnings Per Share(Adj)-Unit Curr |
5.36 |
5.49 |
-18.80 |
-34.64 |
13.49 |
Book Value |
263.66 |
207.86 |
202.12 |
207.25 |
235.89 |
Book Value(Adj)-Unit Curr |
263.66 |
207.86 |
202.12 |
207.25 |
235.89 |