INCOME : |
|
|
|
|
|
Sales Turnover |
193.31 |
160.63 |
171.26 |
129.39 |
91.76 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
193.31 |
160.63 |
171.26 |
129.39 |
91.76 |
Other Income |
6.44 |
3.38 |
2.66 |
0.75 |
4.01 |
Stock Adjustments |
-7.09 |
-0.71 |
-4.04 |
0.24 |
6.04 |
Total Income |
192.66 |
163.30 |
169.88 |
130.38 |
101.81 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
86.12 |
82.57 |
87.06 |
67.15 |
51.46 |
Power and Fuel Cost |
0.58 |
0.57 |
0.49 |
0.51 |
0.46 |
Other Manufacturing Expenses |
13.07 |
10.97 |
0.36 |
0.07 |
0.24 |
Selling and Administration Expenses |
18.96 |
18.65 |
14.20 |
9.78 |
10.80 |
Miscellaneous Expenses |
10.30 |
9.83 |
16.29 |
11.75 |
12.17 |
Employee Benefit Expenses |
25.59 |
22.77 |
21.76 |
19.25 |
18.57 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
38.04 |
17.95 |
29.71 |
21.87 |
8.11 |
Interest |
1.13 |
0.75 |
0.86 |
1.07 |
1.33 |
Gross Profit |
36.91 |
17.20 |
28.85 |
20.80 |
6.78 |
Depreciation |
1.98 |
2.30 |
2.67 |
2.65 |
1.97 |
Profit Before Tax |
34.93 |
14.90 |
26.18 |
18.15 |
4.81 |
Current Tax |
9.00 |
4.41 |
6.75 |
5.43 |
0.36 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.10 |
-0.13 |
-0.13 |
0.15 |
0.09 |
Reported Net Profit |
26.03 |
10.63 |
19.56 |
12.57 |
4.35 |
Extraordinary Items |
0.11 |
0.14 |
- |
0.37 |
- |
Adjusted Net Profit |
25.92 |
10.49 |
19.56 |
12.20 |
4.35 |
Adjustment below Net Profit |
-29.64 |
0.09 |
- |
- |
- |
Profit/Loss Balance carried down |
138.60 |
128.03 |
80.98 |
68.57 |
64.33 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.14 |
0.15 |
-0.15 |
-0.14 |
-0.17 |
P & L Balance carried down |
134.86 |
138.60 |
100.69 |
81.28 |
68.85 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
5.00 |
- |
5.00 |
Dividend Per Share(Rs) |
0.50 |
0.50 |
5.00 |
- |
5.00 |
Earnings Per Share-Unit Curr |
95.22 |
35.77 |
658.15 |
422.85 |
152.44 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
505.10 |
486.97 |
3,594.04 |
2,940.89 |
2,586.91 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |