INCOME : |
|
|
|
|
|
Sales Turnover |
297.48 |
426.66 |
303.33 |
280.19 |
334.37 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
297.48 |
426.66 |
303.33 |
280.19 |
334.37 |
Other Income |
14.03 |
12.79 |
14.40 |
15.37 |
26.61 |
Stock Adjustments |
2.01 |
-3.54 |
7.45 |
-0.08 |
1.48 |
Total Income |
313.52 |
435.91 |
325.18 |
295.48 |
362.46 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
195.40 |
279.18 |
238.53 |
169.05 |
241.05 |
Power and Fuel Cost |
42.23 |
59.82 |
25.37 |
25.41 |
28.55 |
Other Manufacturing Expenses |
12.23 |
12.83 |
9.10 |
6.99 |
8.34 |
Selling and Administration Expenses |
13.30 |
14.10 |
10.86 |
11.63 |
13.37 |
Miscellaneous Expenses |
3.05 |
3.07 |
2.15 |
3.02 |
2.02 |
Employee Benefit Expenses |
20.04 |
18.04 |
15.94 |
16.33 |
15.75 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
27.27 |
48.87 |
23.24 |
63.05 |
53.39 |
Interest |
0.29 |
0.29 |
0.39 |
0.53 |
0.30 |
Gross Profit |
26.98 |
48.58 |
22.85 |
62.52 |
53.09 |
Depreciation |
5.63 |
5.49 |
5.42 |
5.42 |
5.23 |
Profit Before Tax |
21.35 |
43.09 |
17.43 |
57.10 |
47.86 |
Current Tax |
4.06 |
10.84 |
5.55 |
14.51 |
10.63 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.25 |
-0.60 |
-2.68 |
-0.31 |
-9.04 |
Reported Net Profit |
17.54 |
32.86 |
14.56 |
42.92 |
46.27 |
Extraordinary Items |
-0.12 |
-0.10 |
0.03 |
-0.05 |
0.04 |
Adjusted Net Profit |
17.66 |
32.96 |
14.53 |
42.97 |
46.23 |
Adjustment below Net Profit |
- |
- |
- |
- |
-4.13 |
Profit/Loss Balance carried down |
95.65 |
62.79 |
249.14 |
206.22 |
184.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
20.09 |
- |
200.91 |
- |
20.09 |
P & L Balance carried down |
93.09 |
95.65 |
62.79 |
249.14 |
206.22 |
Dividend |
- |
- |
200.91 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
25.00 |
250.00 |
- |
- |
Dividend Per Share(Rs) |
2.00 |
2.50 |
25.00 |
- |
- |
Earnings Per Share-Unit Curr |
2.18 |
4.09 |
1.81 |
5.34 |
5.76 |
Earnings Per Share(Adj)-Unit Curr |
2.18 |
4.09 |
1.81 |
5.34 |
5.76 |
Book Value |
30.23 |
30.53 |
26.42 |
49.57 |
44.23 |
Book Value(Adj)-Unit Curr |
30.23 |
30.53 |
26.42 |
49.57 |
44.23 |