INCOME : |
|
|
|
|
|
Sales Turnover |
179.53 |
150.77 |
108.45 |
78.37 |
83.00 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
179.53 |
150.77 |
108.45 |
78.37 |
83.00 |
Other Income |
22.41 |
107.69 |
15.98 |
8.50 |
14.93 |
Stock Adjustments |
-5.13 |
2.53 |
0.14 |
-3.13 |
-1.98 |
Total Income |
196.81 |
260.99 |
124.57 |
83.74 |
95.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
93.86 |
87.74 |
65.79 |
42.65 |
41.92 |
Power and Fuel Cost |
0.59 |
0.57 |
0.45 |
0.39 |
0.41 |
Other Manufacturing Expenses |
11.45 |
11.57 |
8.32 |
4.80 |
5.40 |
Selling and Administration Expenses |
13.09 |
12.98 |
9.12 |
8.07 |
7.56 |
Miscellaneous Expenses |
3.09 |
7.58 |
5.44 |
3.50 |
8.46 |
Employee Benefit Expenses |
23.15 |
19.92 |
14.51 |
11.89 |
12.66 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
51.57 |
120.63 |
20.93 |
12.45 |
19.54 |
Interest |
0.55 |
0.55 |
0.01 |
0.01 |
0.02 |
Gross Profit |
51.02 |
120.08 |
20.92 |
12.44 |
19.52 |
Depreciation |
4.33 |
3.96 |
2.47 |
2.89 |
3.53 |
Profit Before Tax |
46.69 |
116.12 |
18.45 |
9.55 |
15.99 |
Current Tax |
7.71 |
11.38 |
2.95 |
0.91 |
1.68 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.97 |
1.43 |
0.56 |
0.87 |
1.33 |
Reported Net Profit |
36.02 |
103.31 |
14.94 |
7.76 |
12.98 |
Extraordinary Items |
- |
77.57 |
-1.55 |
-0.16 |
-0.02 |
Adjusted Net Profit |
36.02 |
25.74 |
16.49 |
7.92 |
13.00 |
Adjustment below Net Profit |
- |
- |
- |
- |
-1.00 |
Profit/Loss Balance carried down |
146.85 |
51.06 |
43.32 |
41.31 |
34.14 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
8.00 |
7.52 |
7.20 |
5.76 |
4.80 |
P & L Balance carried down |
174.87 |
146.85 |
51.06 |
43.32 |
41.31 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
400.00 |
300.00 |
260.00 |
150.00 |
180.00 |
Dividend Per Share(Rs) |
4.00 |
3.00 |
2.60 |
1.50 |
1.80 |
Earnings Per Share-Unit Curr |
11.26 |
32.28 |
4.67 |
2.43 |
4.06 |
Earnings Per Share(Adj)-Unit Curr |
11.26 |
32.28 |
4.67 |
2.43 |
4.06 |
Book Value |
296.23 |
220.83 |
193.44 |
154.50 |
105.39 |
Book Value(Adj)-Unit Curr |
296.23 |
220.83 |
193.44 |
154.50 |
105.39 |