INCOME : |
|
|
|
|
|
Sales Turnover |
3,952.00 |
5,356.00 |
4,856.00 |
4,142.01 |
4,760.50 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
3,952.00 |
5,356.00 |
4,856.00 |
4,142.01 |
4,760.50 |
Other Income |
189.00 |
175.00 |
111.00 |
57.67 |
32.94 |
Stock Adjustments |
-63.00 |
-72.00 |
118.00 |
30.11 |
-65.43 |
Total Income |
4,078.00 |
5,459.00 |
5,085.00 |
4,229.79 |
4,728.01 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
2,208.00 |
2,677.00 |
2,746.00 |
2,116.01 |
2,276.08 |
Power and Fuel Cost |
123.00 |
176.00 |
128.00 |
119.67 |
121.48 |
Other Manufacturing Expenses |
476.00 |
382.00 |
322.00 |
262.65 |
230.38 |
Selling and Administration Expenses |
514.00 |
710.00 |
518.00 |
268.34 |
307.82 |
Miscellaneous Expenses |
93.00 |
381.00 |
341.00 |
200.65 |
293.34 |
Employee Benefit Expenses |
346.00 |
477.00 |
460.00 |
491.97 |
519.82 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
318.00 |
656.00 |
570.00 |
770.50 |
979.09 |
Interest |
294.00 |
280.00 |
216.00 |
189.71 |
204.46 |
Gross Profit |
24.00 |
376.00 |
354.00 |
580.79 |
774.63 |
Depreciation |
197.00 |
203.00 |
198.00 |
215.10 |
232.42 |
Profit Before Tax |
-173.00 |
173.00 |
156.00 |
365.69 |
542.21 |
Current Tax |
25.00 |
102.00 |
111.00 |
75.23 |
111.53 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-71.00 |
-4.00 |
-38.00 |
29.05 |
-2.84 |
Reported Net Profit |
-127.00 |
75.00 |
83.00 |
261.41 |
433.52 |
Extraordinary Items |
5.00 |
-260.00 |
21.35 |
15.40 |
-38.24 |
Adjusted Net Profit |
-132.00 |
335.00 |
61.65 |
246.01 |
471.76 |
Adjustment below Net Profit |
2.00 |
3.00 |
2.00 |
-19.70 |
-10.87 |
Profit/Loss Balance carried down |
1,646.00 |
1,587.00 |
1,581.00 |
1,477.63 |
1,225.07 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
40.00 |
20.00 |
79.00 |
138.28 |
170.09 |
P & L Balance carried down |
1,481.00 |
1,645.00 |
1,587.00 |
1,581.06 |
1,477.63 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
50.00 |
25.00 |
100.00 |
175.00 |
Dividend Per Share(Rs) |
- |
1.00 |
0.50 |
2.00 |
3.50 |
Earnings Per Share-Unit Curr |
-3.17 |
1.88 |
2.08 |
6.59 |
10.73 |
Earnings Per Share(Adj)-Unit Curr |
-3.17 |
1.88 |
2.08 |
6.59 |
10.73 |
Book Value |
43.03 |
47.10 |
46.08 |
46.04 |
44.80 |
Book Value(Adj)-Unit Curr |
43.03 |
47.10 |
46.08 |
46.04 |
44.80 |