INCOME : |
|
|
|
|
|
Sales Turnover |
191.94 |
169.95 |
79.74 |
47.82 |
114.84 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
191.94 |
169.95 |
79.74 |
47.82 |
114.84 |
Other Income |
6.36 |
6.67 |
8.51 |
5.57 |
7.17 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
198.30 |
176.62 |
88.25 |
53.39 |
122.01 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
19.48 |
17.77 |
11.10 |
9.63 |
13.95 |
Power and Fuel Cost |
16.67 |
13.53 |
9.01 |
6.56 |
12.72 |
Other Manufacturing Expenses |
23.67 |
19.07 |
8.45 |
5.35 |
13.91 |
Selling and Administration Expenses |
35.91 |
32.59 |
17.51 |
15.49 |
23.83 |
Miscellaneous Expenses |
2.14 |
3.25 |
6.67 |
26.10 |
3.12 |
Employee Benefit Expenses |
37.38 |
28.56 |
16.23 |
11.90 |
25.30 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
63.05 |
61.86 |
19.26 |
-21.64 |
29.17 |
Interest |
14.62 |
12.06 |
9.60 |
8.59 |
7.97 |
Gross Profit |
48.43 |
49.80 |
9.66 |
-30.23 |
21.20 |
Depreciation |
15.51 |
11.33 |
8.55 |
8.74 |
8.28 |
Profit Before Tax |
32.92 |
38.47 |
1.11 |
-38.97 |
12.92 |
Current Tax |
9.54 |
9.75 |
- |
-0.51 |
5.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.24 |
0.54 |
1.84 |
-3.90 |
-1.34 |
Reported Net Profit |
24.62 |
28.18 |
-0.73 |
-34.55 |
9.11 |
Extraordinary Items |
- |
- |
3.54 |
-23.55 |
- |
Adjusted Net Profit |
24.62 |
28.18 |
-4.27 |
-11.00 |
9.11 |
Adjustment below Net Profit |
-0.12 |
0.05 |
-0.12 |
-0.01 |
-4.58 |
Profit/Loss Balance carried down |
61.78 |
33.55 |
34.40 |
68.97 |
69.92 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.49 |
- |
- |
- |
5.49 |
P & L Balance carried down |
80.80 |
61.78 |
33.55 |
34.40 |
68.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
20.00 |
- |
- |
- |
Dividend Per Share(Rs) |
2.50 |
2.00 |
- |
- |
- |
Earnings Per Share-Unit Curr |
8.98 |
10.27 |
-0.26 |
-12.60 |
3.32 |
Earnings Per Share(Adj)-Unit Curr |
8.98 |
10.27 |
-0.26 |
-12.60 |
3.32 |
Book Value |
85.50 |
78.56 |
68.27 |
68.58 |
81.18 |
Book Value(Adj)-Unit Curr |
85.50 |
78.56 |
68.27 |
68.58 |
81.18 |