INCOME : |
|
|
|
|
|
Sales Turnover |
724.71 |
732.08 |
599.59 |
625.22 |
923.79 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
724.71 |
732.08 |
599.59 |
625.22 |
923.79 |
Other Income |
13.59 |
1.59 |
3.02 |
3.49 |
42.68 |
Stock Adjustments |
-3.06 |
-1.53 |
1.39 |
-10.98 |
33.63 |
Total Income |
735.24 |
732.14 |
604.00 |
617.73 |
1,000.10 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
522.78 |
548.00 |
446.73 |
404.92 |
742.83 |
Power and Fuel Cost |
44.00 |
38.86 |
29.96 |
25.22 |
29.65 |
Other Manufacturing Expenses |
9.17 |
9.90 |
8.66 |
21.30 |
11.03 |
Selling and Administration Expenses |
42.99 |
36.21 |
20.99 |
59.91 |
73.93 |
Miscellaneous Expenses |
5.56 |
2.74 |
15.50 |
14.76 |
72.31 |
Employee Benefit Expenses |
38.15 |
34.85 |
37.17 |
48.05 |
50.19 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
72.59 |
61.59 |
44.99 |
43.57 |
20.15 |
Interest |
0.63 |
1.93 |
3.74 |
13.95 |
12.22 |
Gross Profit |
71.96 |
59.66 |
41.25 |
29.62 |
7.93 |
Depreciation |
5.04 |
4.77 |
4.72 |
8.66 |
8.38 |
Profit Before Tax |
66.92 |
54.89 |
36.53 |
20.96 |
-0.45 |
Current Tax |
14.67 |
14.78 |
10.58 |
5.97 |
1.52 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.12 |
-0.92 |
-0.80 |
-0.11 |
-3.85 |
Reported Net Profit |
50.13 |
41.02 |
26.75 |
15.09 |
1.88 |
Extraordinary Items |
-0.19 |
0.08 |
0.01 |
-7.17 |
-23.81 |
Adjusted Net Profit |
50.32 |
40.94 |
26.74 |
22.26 |
25.69 |
Adjustment below Net Profit |
-0.11 |
-42.83 |
7.13 |
- |
-1.30 |
Profit/Loss Balance carried down |
140.58 |
145.09 |
113.36 |
99.63 |
101.71 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.04 |
2.69 |
2.15 |
1.35 |
2.65 |
P & L Balance carried down |
186.56 |
140.58 |
145.09 |
113.38 |
99.63 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
15.00 |
10.00 |
8.00 |
5.00 |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.00 |
0.80 |
0.50 |
Earnings Per Share-Unit Curr |
18.61 |
15.23 |
9.93 |
5.60 |
0.71 |
Earnings Per Share(Adj)-Unit Curr |
1.86 |
1.52 |
0.99 |
0.56 |
0.07 |
Book Value |
79.12 |
61.88 |
83.31 |
72.31 |
68.08 |
Book Value(Adj)-Unit Curr |
7.91 |
6.19 |
8.33 |
7.23 |
6.82 |