INCOME : |
|
|
|
|
|
Sales Turnover |
520.61 |
633.17 |
548.35 |
453.96 |
520.36 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
520.61 |
633.17 |
548.35 |
453.96 |
520.36 |
Other Income |
9.11 |
10.54 |
9.47 |
6.27 |
12.04 |
Stock Adjustments |
-27.65 |
-6.12 |
38.24 |
-13.99 |
-9.95 |
Total Income |
502.07 |
637.59 |
596.06 |
446.24 |
522.45 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
173.71 |
243.83 |
216.70 |
151.43 |
176.37 |
Power and Fuel Cost |
15.74 |
16.71 |
15.59 |
13.12 |
15.94 |
Other Manufacturing Expenses |
179.60 |
225.23 |
211.49 |
160.53 |
185.69 |
Selling and Administration Expenses |
44.36 |
51.71 |
48.43 |
34.81 |
48.70 |
Miscellaneous Expenses |
6.37 |
5.64 |
7.78 |
7.19 |
4.74 |
Employee Benefit Expenses |
45.52 |
42.22 |
38.06 |
30.13 |
37.83 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
36.76 |
52.25 |
58.01 |
49.03 |
53.18 |
Interest |
11.07 |
10.72 |
7.97 |
9.71 |
15.10 |
Gross Profit |
25.69 |
41.53 |
50.04 |
39.32 |
38.08 |
Depreciation |
15.38 |
14.67 |
13.71 |
14.40 |
13.73 |
Profit Before Tax |
10.31 |
26.86 |
36.33 |
24.92 |
24.35 |
Current Tax |
1.46 |
6.20 |
10.48 |
5.14 |
4.27 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.92 |
0.47 |
-0.87 |
0.14 |
-4.22 |
Reported Net Profit |
7.93 |
20.20 |
26.71 |
19.64 |
24.30 |
Extraordinary Items |
1.28 |
0.69 |
-1.54 |
-0.10 |
- |
Adjusted Net Profit |
6.65 |
19.51 |
28.25 |
19.74 |
24.30 |
Adjustment below Net Profit |
-0.04 |
-0.03 |
-0.16 |
0.46 |
-0.40 |
Profit/Loss Balance carried down |
235.02 |
217.95 |
193.50 |
175.29 |
153.71 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.10 |
3.10 |
2.10 |
1.88 |
2.33 |
P & L Balance carried down |
240.80 |
235.02 |
217.95 |
193.50 |
175.29 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
8.00 |
10.00 |
10.00 |
10.00 |
8.00 |
Dividend Per Share(Rs) |
0.80 |
1.00 |
1.00 |
1.00 |
0.80 |
Earnings Per Share-Unit Curr |
7.19 |
18.32 |
24.23 |
17.81 |
22.04 |
Earnings Per Share(Adj)-Unit Curr |
7.19 |
18.32 |
24.23 |
17.81 |
22.04 |
Book Value |
345.98 |
339.83 |
322.54 |
299.45 |
282.03 |
Book Value(Adj)-Unit Curr |
345.98 |
339.83 |
322.54 |
299.45 |
282.03 |