INCOME : |
|
|
|
|
|
Sales Turnover |
14.79 |
12.71 |
11.82 |
10.20 |
12.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
14.79 |
12.71 |
11.82 |
10.20 |
12.70 |
Other Income |
1.77 |
1.54 |
1.39 |
1.15 |
0.58 |
Stock Adjustments |
0.02 |
0.15 |
0.04 |
0.05 |
-0.02 |
Total Income |
16.58 |
14.40 |
13.25 |
11.40 |
13.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1.20 |
1.23 |
0.95 |
0.64 |
1.09 |
Power and Fuel Cost |
0.54 |
0.50 |
0.38 |
0.31 |
0.36 |
Other Manufacturing Expenses |
2.26 |
1.81 |
1.42 |
0.90 |
1.54 |
Selling and Administration Expenses |
1.99 |
1.85 |
1.52 |
1.42 |
1.55 |
Miscellaneous Expenses |
0.50 |
0.24 |
0.16 |
0.14 |
0.13 |
Employee Benefit Expenses |
5.08 |
4.13 |
3.63 |
2.91 |
2.98 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
5.00 |
4.63 |
5.19 |
5.06 |
5.62 |
Interest |
0.79 |
0.91 |
0.73 |
0.79 |
0.63 |
Gross Profit |
4.21 |
3.72 |
4.46 |
4.27 |
4.99 |
Depreciation |
1.16 |
0.98 |
0.94 |
0.89 |
0.62 |
Profit Before Tax |
3.05 |
2.74 |
3.52 |
3.38 |
4.37 |
Current Tax |
0.39 |
0.43 |
0.85 |
0.69 |
1.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.35 |
0.18 |
0.07 |
0.16 |
0.02 |
Reported Net Profit |
2.31 |
2.13 |
2.60 |
2.54 |
3.35 |
Extraordinary Items |
0.28 |
- |
- |
0.11 |
- |
Adjusted Net Profit |
2.03 |
2.13 |
2.60 |
2.43 |
3.35 |
Adjustment below Net Profit |
- |
- |
-0.08 |
-0.03 |
-0.07 |
Profit/Loss Balance carried down |
5.47 |
4.01 |
1.39 |
-1.13 |
-4.41 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.67 |
0.67 |
- |
- |
- |
P & L Balance carried down |
7.11 |
5.47 |
3.90 |
1.39 |
-1.13 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
12.00 |
10.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
12.00 |
10.00 |
10.00 |
- |
- |
Earnings Per Share-Unit Curr |
34.52 |
31.82 |
38.89 |
3.80 |
5.01 |
Earnings Per Share(Adj)-Unit Curr |
34.52 |
31.82 |
38.89 |
38.00 |
50.10 |
Book Value |
324.05 |
299.62 |
277.94 |
24.03 |
20.27 |
Book Value(Adj)-Unit Curr |
324.05 |
299.62 |
277.94 |
240.30 |
202.70 |