INCOME : |
|
|
|
|
|
Sales Turnover |
368.59 |
372.25 |
451.07 |
379.98 |
313.13 |
Excise Duty |
- |
- |
- |
- |
30.78 |
Net Sales |
368.59 |
372.25 |
451.07 |
379.98 |
282.35 |
Other Income |
0.10 |
0.44 |
0.09 |
4.72 |
1.18 |
Stock Adjustments |
-9.10 |
42.16 |
33.75 |
4.23 |
-17.28 |
Total Income |
359.59 |
414.85 |
484.91 |
388.93 |
266.25 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
235.41 |
292.60 |
340.39 |
256.19 |
178.07 |
Power and Fuel Cost |
28.50 |
25.59 |
22.90 |
16.12 |
14.24 |
Other Manufacturing Expenses |
13.26 |
11.58 |
11.92 |
8.11 |
7.37 |
Selling and Administration Expenses |
13.10 |
11.60 |
13.64 |
16.19 |
14.24 |
Miscellaneous Expenses |
12.76 |
12.71 |
9.67 |
4.42 |
1.42 |
Employee Benefit Expenses |
39.07 |
34.61 |
37.25 |
29.88 |
26.04 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
17.49 |
26.16 |
49.14 |
58.02 |
24.87 |
Interest |
13.92 |
12.96 |
11.16 |
9.33 |
10.40 |
Gross Profit |
3.57 |
13.20 |
37.98 |
48.69 |
14.47 |
Depreciation |
14.63 |
10.99 |
10.25 |
9.18 |
8.22 |
Profit Before Tax |
-11.06 |
2.21 |
27.73 |
39.51 |
6.25 |
Current Tax |
0.19 |
-0.03 |
8.81 |
9.27 |
0.05 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.20 |
0.97 |
-0.73 |
2.28 |
-2.05 |
Reported Net Profit |
-9.05 |
1.27 |
19.66 |
27.97 |
8.25 |
Extraordinary Items |
-0.05 |
- |
0.06 |
- |
-0.04 |
Adjusted Net Profit |
-9.00 |
1.27 |
19.60 |
27.97 |
8.29 |
Adjustment below Net Profit |
-0.56 |
0.12 |
0.12 |
-1.12 |
0.02 |
Profit/Loss Balance carried down |
102.96 |
101.57 |
81.79 |
54.94 |
46.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
93.35 |
102.96 |
101.57 |
81.79 |
54.94 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-5.72 |
0.80 |
12.42 |
17.67 |
5.21 |
Earnings Per Share(Adj)-Unit Curr |
-5.72 |
0.80 |
12.42 |
17.67 |
5.21 |
Book Value |
89.93 |
96.00 |
95.12 |
82.63 |
65.67 |
Book Value(Adj)-Unit Curr |
89.93 |
96.00 |
95.12 |
82.63 |
65.67 |