INCOME : |
|
|
|
|
|
Sales Turnover |
128.79 |
131.52 |
127.98 |
97.95 |
75.70 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
128.79 |
131.52 |
127.98 |
97.95 |
75.70 |
Other Income |
1.10 |
1.19 |
0.96 |
1.95 |
0.63 |
Stock Adjustments |
-0.14 |
0.78 |
1.10 |
1.09 |
-0.12 |
Total Income |
129.75 |
133.49 |
130.04 |
100.99 |
76.21 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
81.84 |
89.50 |
86.72 |
60.39 |
47.12 |
Power and Fuel Cost |
2.88 |
2.37 |
2.10 |
1.41 |
1.21 |
Other Manufacturing Expenses |
2.63 |
2.80 |
3.27 |
2.37 |
1.31 |
Selling and Administration Expenses |
9.35 |
8.27 |
7.99 |
7.24 |
4.93 |
Miscellaneous Expenses |
1.60 |
1.43 |
1.20 |
0.95 |
0.87 |
Employee Benefit Expenses |
14.19 |
12.04 |
12.03 |
9.98 |
8.40 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
17.25 |
17.07 |
16.75 |
18.66 |
12.37 |
Interest |
0.78 |
1.41 |
1.31 |
1.31 |
1.34 |
Gross Profit |
16.47 |
15.66 |
15.44 |
17.35 |
11.03 |
Depreciation |
1.86 |
2.05 |
1.45 |
1.26 |
1.30 |
Profit Before Tax |
14.61 |
13.61 |
13.99 |
16.09 |
9.73 |
Current Tax |
3.70 |
4.34 |
4.81 |
5.38 |
2.71 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.54 |
0.83 |
0.06 |
0.20 |
-0.51 |
Reported Net Profit |
11.45 |
8.43 |
9.12 |
10.52 |
7.53 |
Extraordinary Items |
- |
- |
- |
- |
-0.04 |
Adjusted Net Profit |
11.45 |
8.43 |
9.12 |
10.52 |
7.57 |
Adjustment below Net Profit |
-0.06 |
-0.04 |
0.01 |
-0.04 |
-0.08 |
Profit/Loss Balance carried down |
55.97 |
48.32 |
39.19 |
28.71 |
21.51 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.74 |
0.74 |
- |
- |
0.25 |
P & L Balance carried down |
66.61 |
55.97 |
48.32 |
39.19 |
28.71 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
15.00 |
15.00 |
- |
- |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.50 |
- |
- |
Earnings Per Share-Unit Curr |
22.99 |
16.93 |
18.32 |
21.12 |
15.12 |
Earnings Per Share(Adj)-Unit Curr |
22.99 |
16.93 |
18.32 |
21.12 |
- |
Book Value |
148.44 |
127.07 |
111.72 |
93.37 |
72.33 |
Book Value(Adj)-Unit Curr |
148.44 |
127.07 |
111.72 |
93.37 |
- |