INCOME : |
|
|
|
|
|
Sales Turnover |
286.21 |
258.49 |
199.39 |
161.28 |
185.61 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
286.21 |
258.49 |
199.39 |
161.28 |
185.61 |
Other Income |
6.62 |
9.94 |
3.41 |
3.99 |
5.26 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
292.83 |
268.43 |
202.80 |
165.27 |
190.87 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.56 |
0.79 |
0.48 |
0.59 |
0.50 |
Other Manufacturing Expenses |
126.05 |
113.79 |
76.10 |
57.11 |
71.55 |
Selling and Administration Expenses |
13.68 |
13.09 |
8.96 |
7.12 |
7.17 |
Miscellaneous Expenses |
0.88 |
0.73 |
1.38 |
0.84 |
0.68 |
Employee Benefit Expenses |
128.26 |
116.03 |
99.14 |
87.67 |
94.25 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
23.40 |
24.00 |
16.74 |
11.93 |
16.71 |
Interest |
5.69 |
4.26 |
1.26 |
1.34 |
0.87 |
Gross Profit |
17.71 |
19.74 |
15.48 |
10.59 |
15.84 |
Depreciation |
3.51 |
3.18 |
2.70 |
2.70 |
2.33 |
Profit Before Tax |
14.20 |
16.56 |
12.78 |
7.89 |
13.51 |
Current Tax |
4.27 |
5.09 |
2.50 |
1.13 |
3.57 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.10 |
-0.45 |
0.05 |
0.21 |
-0.35 |
Reported Net Profit |
10.03 |
11.93 |
10.24 |
6.54 |
10.29 |
Extraordinary Items |
0.01 |
- |
-0.07 |
- |
- |
Adjusted Net Profit |
10.02 |
11.93 |
10.31 |
6.54 |
10.29 |
Adjustment below Net Profit |
- |
- |
- |
-0.39 |
-2.18 |
Profit/Loss Balance carried down |
66.05 |
54.51 |
44.10 |
39.20 |
31.87 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.39 |
0.39 |
0.33 |
0.52 |
0.78 |
P & L Balance carried down |
75.69 |
66.05 |
54.02 |
44.84 |
39.20 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
40.00 |
30.00 |
30.00 |
25.00 |
40.00 |
Dividend Per Share(Rs) |
2.00 |
1.50 |
1.50 |
1.25 |
2.00 |
Earnings Per Share-Unit Curr |
38.58 |
45.86 |
39.38 |
25.15 |
39.58 |
Earnings Per Share(Adj)-Unit Curr |
38.58 |
45.86 |
39.38 |
25.15 |
39.58 |
Book Value |
312.25 |
267.12 |
221.57 |
181.54 |
162.70 |
Book Value(Adj)-Unit Curr |
312.25 |
267.12 |
221.57 |
181.54 |
162.70 |