INCOME : |
|
|
|
|
|
Sales Turnover |
10,832.73 |
8,578.14 |
6,125.94 |
5,543.22 |
4,567.94 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
10,832.73 |
8,578.14 |
6,125.94 |
5,543.22 |
4,567.94 |
Other Income |
65.35 |
108.03 |
334.60 |
407.41 |
378.41 |
Stock Adjustments |
578.47 |
152.05 |
-200.80 |
415.53 |
131.76 |
Total Income |
11,476.55 |
8,838.22 |
6,259.74 |
6,366.16 |
5,078.11 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
9,648.71 |
7,021.46 |
4,744.15 |
4,666.07 |
3,943.59 |
Power and Fuel Cost |
303.54 |
253.11 |
154.99 |
80.04 |
60.69 |
Other Manufacturing Expenses |
232.88 |
206.44 |
176.01 |
246.80 |
120.94 |
Selling and Administration Expenses |
342.71 |
420.43 |
272.47 |
251.01 |
206.24 |
Miscellaneous Expenses |
101.98 |
141.87 |
87.28 |
224.16 |
289.14 |
Employee Benefit Expenses |
160.63 |
147.21 |
126.84 |
112.89 |
108.45 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
686.11 |
647.71 |
697.99 |
785.19 |
349.04 |
Interest |
827.66 |
541.31 |
375.56 |
368.64 |
485.83 |
Gross Profit |
-141.55 |
106.40 |
322.43 |
416.55 |
-136.79 |
Depreciation |
251.98 |
229.11 |
200.98 |
201.26 |
202.78 |
Profit Before Tax |
-393.53 |
-122.71 |
121.45 |
215.29 |
-339.57 |
Current Tax |
2.09 |
- |
- |
- |
2.61 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
163.89 |
13.02 |
8.39 |
159.64 |
209.02 |
Reported Net Profit |
-559.51 |
-135.73 |
113.07 |
55.64 |
-551.20 |
Extraordinary Items |
-0.22 |
-1.74 |
242.68 |
38.74 |
114.92 |
Adjusted Net Profit |
-559.29 |
-133.99 |
-129.61 |
16.90 |
-666.12 |
Adjustment below Net Profit |
75.38 |
70.15 |
46.80 |
69.04 |
23.55 |
Profit/Loss Balance carried down |
-4,119.97 |
-4,054.38 |
-4,214.25 |
-4,338.93 |
-3,811.28 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
-4,604.10 |
-4,119.97 |
-4,054.38 |
-4,214.25 |
-4,338.93 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-2.63 |
-0.64 |
0.53 |
0.26 |
-2.88 |
Earnings Per Share(Adj)-Unit Curr |
-2.63 |
-0.64 |
0.53 |
0.26 |
-2.88 |
Book Value |
-4.98 |
-2.72 |
-2.44 |
-3.05 |
-5.52 |
Book Value(Adj)-Unit Curr |
-4.98 |
-2.72 |
-2.44 |
-3.05 |
-5.52 |