INCOME : |
|
|
|
|
|
Sales Turnover |
1,080.32 |
1,023.90 |
604.72 |
371.35 |
642.04 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,080.32 |
1,023.90 |
604.72 |
371.35 |
642.04 |
Other Income |
11.81 |
12.04 |
4.59 |
3.78 |
2.58 |
Stock Adjustments |
-0.83 |
15.25 |
5.59 |
3.01 |
3.59 |
Total Income |
1,091.30 |
1,051.19 |
614.90 |
378.14 |
648.21 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
775.94 |
756.82 |
424.20 |
239.35 |
444.11 |
Power and Fuel Cost |
- |
- |
- |
- |
- |
Other Manufacturing Expenses |
19.50 |
18.38 |
4.28 |
3.69 |
3.51 |
Selling and Administration Expenses |
219.91 |
209.27 |
133.37 |
85.07 |
145.91 |
Miscellaneous Expenses |
8.63 |
7.07 |
5.30 |
4.60 |
7.11 |
Employee Benefit Expenses |
41.37 |
38.64 |
30.82 |
26.08 |
31.06 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
25.95 |
21.01 |
16.91 |
19.33 |
16.50 |
Interest |
3.50 |
1.34 |
2.17 |
4.83 |
3.12 |
Gross Profit |
22.45 |
19.67 |
14.74 |
14.50 |
13.38 |
Depreciation |
12.40 |
11.07 |
11.74 |
13.27 |
13.86 |
Profit Before Tax |
10.05 |
8.60 |
3.00 |
1.23 |
-0.48 |
Current Tax |
1.91 |
3.17 |
0.67 |
0.54 |
0.73 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.63 |
-0.73 |
0.14 |
-0.16 |
-0.38 |
Reported Net Profit |
7.51 |
6.16 |
2.20 |
0.85 |
-0.83 |
Extraordinary Items |
0.80 |
0.67 |
0.42 |
0.05 |
-0.24 |
Adjusted Net Profit |
6.71 |
5.49 |
1.78 |
0.80 |
-0.59 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
8.31 |
2.26 |
0.07 |
-0.79 |
0.12 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.13 |
0.11 |
- |
- |
0.08 |
P & L Balance carried down |
15.69 |
8.31 |
2.26 |
0.07 |
-0.79 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
12.50 |
- |
- |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.25 |
- |
- |
Earnings Per Share-Unit Curr |
87.33 |
71.63 |
25.47 |
9.90 |
-9.60 |
Earnings Per Share(Adj)-Unit Curr |
87.33 |
71.63 |
25.47 |
9.90 |
-9.60 |
Book Value |
210.00 |
128.60 |
61.28 |
41.57 |
31.40 |
Book Value(Adj)-Unit Curr |
210.00 |
128.60 |
61.28 |
41.57 |
31.40 |