INCOME : |
|
|
|
|
|
Sales Turnover |
6,076.56 |
6,302.32 |
5,569.09 |
6,671.67 |
6,665.60 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
6,076.56 |
6,302.32 |
5,569.09 |
6,671.67 |
6,665.60 |
Other Income |
12.81 |
17.02 |
21.13 |
16.53 |
11.01 |
Stock Adjustments |
92.75 |
-104.53 |
209.67 |
-193.31 |
-60.17 |
Total Income |
6,182.12 |
6,214.81 |
5,799.89 |
6,494.89 |
6,616.44 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
4,954.61 |
5,074.48 |
4,609.93 |
5,297.32 |
5,363.34 |
Power and Fuel Cost |
14.74 |
17.41 |
19.45 |
25.86 |
25.93 |
Other Manufacturing Expenses |
305.43 |
332.83 |
429.51 |
510.77 |
316.13 |
Selling and Administration Expenses |
74.25 |
72.69 |
79.94 |
71.21 |
69.08 |
Miscellaneous Expenses |
158.57 |
66.77 |
72.93 |
66.17 |
133.96 |
Employee Benefit Expenses |
401.85 |
378.70 |
342.31 |
327.99 |
299.11 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
272.67 |
271.93 |
245.82 |
195.57 |
408.89 |
Interest |
155.70 |
210.10 |
253.55 |
263.09 |
300.75 |
Gross Profit |
116.97 |
61.83 |
-7.73 |
-67.52 |
108.14 |
Depreciation |
212.87 |
213.17 |
214.63 |
215.16 |
215.87 |
Profit Before Tax |
-95.90 |
-151.34 |
-222.36 |
-282.68 |
-107.73 |
Current Tax |
- |
- |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-4.37 |
-3.60 |
-4.11 |
-3.08 |
-2.36 |
Reported Net Profit |
-91.53 |
-147.74 |
-218.25 |
-279.60 |
-105.37 |
Extraordinary Items |
0.09 |
0.19 |
0.04 |
- |
-60.71 |
Adjusted Net Profit |
-91.62 |
-147.93 |
-218.29 |
-279.60 |
-44.66 |
Adjustment below Net Profit |
- |
- |
-3.86 |
- |
- |
Profit/Loss Balance carried down |
-1,857.70 |
-1,708.97 |
-1,485.93 |
-1,205.37 |
-1,099.18 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.80 |
0.99 |
0.93 |
0.96 |
0.82 |
P & L Balance carried down |
-1,950.03 |
-1,857.70 |
-1,708.97 |
-1,485.93 |
-1,205.37 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-0.74 |
-1.19 |
-1.75 |
-2.54 |
-0.96 |
Earnings Per Share(Adj)-Unit Curr |
-0.74 |
-1.19 |
-1.75 |
-2.54 |
-0.96 |
Book Value |
35.43 |
35.47 |
22.45 |
25.39 |
28.23 |
Book Value(Adj)-Unit Curr |
35.43 |
35.47 |
22.45 |
25.39 |
28.23 |