INCOME : |
|
|
|
|
|
Sales Turnover |
407.99 |
383.58 |
227.08 |
94.17 |
312.62 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
407.99 |
383.58 |
227.08 |
94.17 |
312.62 |
Other Income |
2.90 |
28.78 |
1.18 |
2.64 |
1.22 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
410.89 |
412.36 |
228.26 |
96.81 |
313.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
36.37 |
37.82 |
25.04 |
11.39 |
33.28 |
Power and Fuel Cost |
27.47 |
28.38 |
20.32 |
11.68 |
27.15 |
Other Manufacturing Expenses |
87.81 |
79.23 |
42.45 |
20.51 |
59.64 |
Selling and Administration Expenses |
45.00 |
45.95 |
32.30 |
23.44 |
41.91 |
Miscellaneous Expenses |
5.55 |
4.26 |
5.13 |
1.74 |
9.79 |
Employee Benefit Expenses |
76.74 |
68.99 |
50.16 |
27.57 |
66.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
131.95 |
147.73 |
52.86 |
0.47 |
75.36 |
Interest |
12.94 |
15.43 |
18.59 |
19.91 |
22.63 |
Gross Profit |
119.01 |
132.30 |
34.27 |
-19.44 |
52.73 |
Depreciation |
13.96 |
14.61 |
15.54 |
16.56 |
16.79 |
Profit Before Tax |
105.05 |
117.69 |
18.73 |
-36.00 |
35.94 |
Current Tax |
30.70 |
33.20 |
3.44 |
- |
10.88 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.05 |
4.68 |
5.39 |
-9.55 |
1.21 |
Reported Net Profit |
74.41 |
79.82 |
9.90 |
-26.45 |
23.85 |
Extraordinary Items |
-0.74 |
-0.01 |
-0.01 |
0.08 |
-0.01 |
Adjusted Net Profit |
75.15 |
79.83 |
9.91 |
-26.53 |
23.86 |
Adjustment below Net Profit |
- |
- |
- |
- |
-9.49 |
Profit/Loss Balance carried down |
324.66 |
245.18 |
235.47 |
261.60 |
251.00 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
6.27 |
- |
- |
- |
3.76 |
P & L Balance carried down |
392.80 |
325.00 |
245.37 |
235.15 |
261.60 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
75.00 |
50.00 |
- |
- |
- |
Dividend Per Share(Rs) |
1.50 |
1.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
11.87 |
12.73 |
1.58 |
-4.22 |
3.80 |
Earnings Per Share(Adj)-Unit Curr |
11.87 |
12.73 |
1.58 |
-4.22 |
3.80 |
Book Value |
86.50 |
75.63 |
62.95 |
61.41 |
65.57 |
Book Value(Adj)-Unit Curr |
86.50 |
75.63 |
62.95 |
61.41 |
65.57 |