INCOME : |
|
|
|
|
|
Sales Turnover |
997.31 |
981.17 |
616.49 |
356.57 |
384.30 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
997.31 |
981.17 |
616.49 |
356.57 |
384.30 |
Other Income |
7.74 |
8.82 |
7.62 |
12.01 |
4.63 |
Stock Adjustments |
45.97 |
90.36 |
68.17 |
-16.43 |
24.27 |
Total Income |
1,051.02 |
1,080.35 |
692.28 |
352.15 |
413.20 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
740.22 |
777.82 |
470.34 |
218.93 |
268.44 |
Power and Fuel Cost |
14.10 |
11.31 |
9.86 |
7.59 |
8.74 |
Other Manufacturing Expenses |
55.66 |
48.70 |
36.21 |
22.50 |
24.64 |
Selling and Administration Expenses |
62.52 |
78.08 |
80.64 |
43.55 |
49.02 |
Miscellaneous Expenses |
9.90 |
17.84 |
9.05 |
3.86 |
3.37 |
Employee Benefit Expenses |
39.69 |
38.59 |
28.60 |
22.12 |
22.47 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
128.92 |
108.02 |
57.58 |
33.61 |
36.51 |
Interest |
48.41 |
29.81 |
20.69 |
16.40 |
13.19 |
Gross Profit |
80.51 |
78.21 |
36.89 |
17.21 |
23.32 |
Depreciation |
16.29 |
13.94 |
13.24 |
12.44 |
12.40 |
Profit Before Tax |
64.22 |
64.27 |
23.65 |
4.77 |
10.92 |
Current Tax |
21.55 |
18.25 |
8.20 |
0.71 |
3.10 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
5.96 |
-1.22 |
-0.57 |
0.17 |
-3.22 |
Reported Net Profit |
36.71 |
47.24 |
16.02 |
3.89 |
11.03 |
Extraordinary Items |
0.19 |
3.49 |
-0.46 |
0.04 |
0.03 |
Adjusted Net Profit |
36.52 |
43.75 |
16.48 |
3.85 |
11.00 |
Adjustment below Net Profit |
-0.11 |
-0.19 |
-0.34 |
0.16 |
-0.37 |
Profit/Loss Balance carried down |
191.02 |
145.23 |
130.56 |
127.51 |
118.06 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
2.68 |
1.26 |
1.01 |
1.01 |
1.21 |
P & L Balance carried down |
224.93 |
191.02 |
145.23 |
130.56 |
127.51 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
50.00 |
25.00 |
20.00 |
20.00 |
Dividend Per Share(Rs) |
0.30 |
0.50 |
0.25 |
0.20 |
0.20 |
Earnings Per Share-Unit Curr |
6.47 |
9.27 |
3.18 |
0.77 |
2.19 |
Earnings Per Share(Adj)-Unit Curr |
6.47 |
9.27 |
3.18 |
0.77 |
2.19 |
Book Value |
60.47 |
49.53 |
39.24 |
36.28 |
35.67 |
Book Value(Adj)-Unit Curr |
60.47 |
49.53 |
39.24 |
36.28 |
35.67 |