INCOME : |
|
|
|
|
|
Sales Turnover |
63.90 |
65.84 |
85.03 |
77.87 |
63.75 |
Excise Duty |
8.60 |
7.02 |
9.27 |
7.58 |
7.61 |
Net Sales |
55.30 |
58.82 |
75.76 |
70.29 |
56.14 |
Other Income |
0.93 |
1.61 |
1.39 |
1.59 |
1.90 |
Stock Adjustments |
-4.76 |
8.95 |
-2.08 |
1.28 |
3.70 |
Total Income |
51.47 |
69.38 |
75.07 |
73.16 |
61.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
19.70 |
22.01 |
22.11 |
26.91 |
24.74 |
Power and Fuel Cost |
6.58 |
8.85 |
5.32 |
3.78 |
4.85 |
Other Manufacturing Expenses |
11.61 |
22.57 |
22.93 |
20.16 |
15.22 |
Selling and Administration Expenses |
2.47 |
2.67 |
1.91 |
2.37 |
3.08 |
Miscellaneous Expenses |
0.54 |
0.56 |
0.36 |
0.30 |
1.75 |
Employee Benefit Expenses |
4.77 |
4.28 |
4.32 |
3.80 |
3.90 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
5.81 |
8.44 |
18.11 |
15.84 |
8.19 |
Interest |
0.39 |
0.11 |
0.07 |
0.29 |
0.35 |
Gross Profit |
5.42 |
8.33 |
18.04 |
15.55 |
7.84 |
Depreciation |
1.46 |
1.48 |
1.75 |
0.98 |
0.92 |
Profit Before Tax |
3.96 |
6.85 |
16.29 |
14.57 |
6.92 |
Current Tax |
0.78 |
1.80 |
4.17 |
4.11 |
1.55 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.21 |
0.05 |
-0.25 |
-0.07 |
-0.14 |
Reported Net Profit |
2.97 |
5.00 |
12.36 |
10.52 |
5.51 |
Extraordinary Items |
0.01 |
0.01 |
0.06 |
- |
-1.13 |
Adjusted Net Profit |
2.96 |
4.99 |
12.30 |
10.52 |
6.64 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.29 |
Profit/Loss Balance carried down |
38.73 |
34.89 |
23.68 |
13.16 |
9.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-0.81 |
1.15 |
1.15 |
- |
1.15 |
P & L Balance carried down |
42.51 |
38.73 |
34.89 |
23.68 |
13.16 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
10.00 |
10.00 |
10.00 |
10.00 |
Dividend Per Share(Rs) |
- |
1.00 |
1.00 |
1.00 |
1.00 |
Earnings Per Share-Unit Curr |
2.57 |
4.33 |
10.71 |
9.12 |
4.77 |
Earnings Per Share(Adj)-Unit Curr |
2.57 |
4.33 |
10.71 |
9.12 |
4.77 |
Book Value |
46.63 |
43.36 |
40.00 |
30.35 |
21.57 |
Book Value(Adj)-Unit Curr |
46.63 |
43.36 |
40.00 |
30.35 |
21.57 |