INCOME : |
|
|
|
|
|
Sales Turnover |
430.28 |
161.44 |
53.71 |
49.57 |
146.98 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
430.28 |
161.44 |
53.71 |
49.57 |
146.98 |
Other Income |
16.34 |
9.05 |
5.28 |
2.91 |
1.91 |
Stock Adjustments |
43.71 |
22.79 |
6.20 |
-0.42 |
-13.86 |
Total Income |
490.33 |
193.28 |
65.19 |
52.06 |
135.03 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
180.97 |
63.63 |
14.47 |
7.54 |
25.09 |
Power and Fuel Cost |
0.80 |
0.65 |
0.51 |
0.50 |
0.69 |
Other Manufacturing Expenses |
21.28 |
16.60 |
9.93 |
9.27 |
12.09 |
Selling and Administration Expenses |
37.38 |
27.38 |
16.54 |
10.34 |
13.01 |
Miscellaneous Expenses |
13.19 |
1.90 |
1.92 |
1.01 |
1.96 |
Employee Benefit Expenses |
43.13 |
22.79 |
14.82 |
12.73 |
16.68 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
193.57 |
60.33 |
7.00 |
10.67 |
65.50 |
Interest |
1.84 |
2.03 |
1.40 |
1.00 |
3.18 |
Gross Profit |
191.73 |
58.30 |
5.60 |
9.67 |
62.32 |
Depreciation |
7.32 |
4.38 |
3.73 |
3.99 |
3.75 |
Profit Before Tax |
184.41 |
53.92 |
1.87 |
5.68 |
58.57 |
Current Tax |
35.24 |
9.52 |
-0.57 |
1.86 |
10.21 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
19.94 |
6.77 |
0.41 |
-0.28 |
-12.16 |
Reported Net Profit |
129.23 |
37.64 |
2.02 |
4.10 |
60.51 |
Extraordinary Items |
1.69 |
1.40 |
-0.16 |
- |
-0.09 |
Adjusted Net Profit |
127.54 |
36.24 |
2.18 |
4.10 |
60.60 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.48 |
Profit/Loss Balance carried down |
179.78 |
142.93 |
141.71 |
140.79 |
83.07 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.67 |
0.79 |
0.80 |
3.18 |
2.31 |
P & L Balance carried down |
307.35 |
179.78 |
142.93 |
141.71 |
140.79 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
20.00 |
10.00 |
10.00 |
40.00 |
Dividend Per Share(Rs) |
1.00 |
0.20 |
0.10 |
0.10 |
0.40 |
Earnings Per Share-Unit Curr |
15.38 |
4.73 |
0.25 |
0.52 |
7.84 |
Earnings Per Share(Adj)-Unit Curr |
15.38 |
4.73 |
0.25 |
0.52 |
7.84 |
Book Value |
53.92 |
30.42 |
26.97 |
26.81 |
25.18 |
Book Value(Adj)-Unit Curr |
53.92 |
30.42 |
26.97 |
26.81 |
25.18 |