INCOME : |
|
|
|
|
|
Sales Turnover |
101.77 |
111.29 |
121.87 |
105.42 |
99.16 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
101.77 |
111.29 |
121.87 |
105.42 |
99.16 |
Other Income |
3.70 |
2.92 |
5.76 |
1.83 |
1.83 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
105.47 |
114.21 |
127.63 |
107.25 |
100.99 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.30 |
0.61 |
0.47 |
0.45 |
0.55 |
Other Manufacturing Expenses |
78.43 |
86.43 |
91.51 |
74.65 |
72.75 |
Selling and Administration Expenses |
6.45 |
7.40 |
6.64 |
8.44 |
7.24 |
Miscellaneous Expenses |
1.87 |
2.16 |
1.92 |
3.22 |
1.90 |
Employee Benefit Expenses |
11.23 |
10.96 |
10.84 |
10.48 |
10.65 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
7.19 |
6.65 |
16.26 |
10.02 |
7.91 |
Interest |
1.05 |
1.36 |
1.91 |
2.38 |
2.91 |
Gross Profit |
6.14 |
5.29 |
14.35 |
7.64 |
5.00 |
Depreciation |
4.21 |
3.60 |
3.04 |
3.16 |
4.80 |
Profit Before Tax |
1.93 |
1.69 |
11.31 |
4.48 |
0.20 |
Current Tax |
0.38 |
0.24 |
2.33 |
1.62 |
0.37 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.40 |
0.08 |
0.64 |
-0.06 |
-0.29 |
Reported Net Profit |
1.15 |
1.37 |
8.34 |
2.92 |
0.12 |
Extraordinary Items |
0.44 |
0.35 |
3.52 |
-0.60 |
-0.07 |
Adjusted Net Profit |
0.71 |
1.02 |
4.82 |
3.52 |
0.19 |
Adjustment below Net Profit |
-0.22 |
-0.81 |
-0.63 |
- |
-0.24 |
Profit/Loss Balance carried down |
63.77 |
58.21 |
48.14 |
44.21 |
44.11 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
-5.00 |
-2.00 |
-1.00 |
- |
P & L Balance carried down |
64.70 |
63.77 |
57.85 |
48.14 |
44.00 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
12.00 |
45.00 |
15.00 |
- |
Dividend Per Share(Rs) |
1.50 |
1.20 |
4.50 |
1.50 |
- |
Earnings Per Share-Unit Curr |
6.38 |
7.61 |
46.34 |
16.23 |
0.66 |
Earnings Per Share(Adj)-Unit Curr |
6.38 |
7.61 |
46.34 |
16.23 |
0.66 |
Book Value |
584.87 |
579.99 |
577.53 |
532.85 |
517.26 |
Book Value(Adj)-Unit Curr |
584.87 |
579.99 |
577.53 |
532.85 |
517.26 |