INCOME : |
|
|
|
|
|
Sales Turnover |
655.16 |
790.39 |
717.54 |
609.80 |
495.21 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
655.16 |
790.39 |
717.54 |
609.80 |
495.21 |
Other Income |
1.94 |
1.05 |
0.20 |
0.96 |
1.32 |
Stock Adjustments |
-2.68 |
-18.45 |
-32.63 |
59.14 |
-51.67 |
Total Income |
654.42 |
772.99 |
685.11 |
669.90 |
444.86 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
559.83 |
681.31 |
586.46 |
577.55 |
364.05 |
Power and Fuel Cost |
1.14 |
1.11 |
0.87 |
0.78 |
0.97 |
Other Manufacturing Expenses |
3.06 |
2.73 |
2.48 |
1.14 |
1.51 |
Selling and Administration Expenses |
18.99 |
19.16 |
18.16 |
21.33 |
21.21 |
Miscellaneous Expenses |
1.75 |
3.27 |
20.42 |
16.17 |
3.05 |
Employee Benefit Expenses |
27.55 |
27.92 |
26.64 |
24.74 |
24.60 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
42.09 |
37.49 |
30.08 |
28.19 |
29.46 |
Interest |
0.39 |
-0.74 |
0.85 |
1.25 |
7.15 |
Gross Profit |
41.70 |
38.23 |
29.23 |
26.94 |
22.31 |
Depreciation |
4.55 |
3.56 |
2.86 |
3.32 |
3.58 |
Profit Before Tax |
37.15 |
34.67 |
26.37 |
23.62 |
18.73 |
Current Tax |
9.74 |
9.51 |
5.73 |
9.23 |
5.02 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.29 |
-0.04 |
1.70 |
-3.34 |
-1.85 |
Reported Net Profit |
27.71 |
25.19 |
18.94 |
17.72 |
15.56 |
Extraordinary Items |
- |
-1.64 |
-0.17 |
0.20 |
-0.02 |
Adjusted Net Profit |
27.71 |
26.83 |
19.11 |
17.52 |
15.58 |
Adjustment below Net Profit |
- |
-0.37 |
- |
- |
- |
Profit/Loss Balance carried down |
203.35 |
178.53 |
159.59 |
145.69 |
134.74 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
3.82 |
4.61 |
P & L Balance carried down |
231.06 |
203.35 |
178.53 |
159.59 |
145.69 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
15.00 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
0.75 |
Earnings Per Share-Unit Curr |
5.44 |
4.94 |
3.71 |
3.48 |
3.05 |
Earnings Per Share(Adj)-Unit Curr |
5.44 |
4.94 |
3.71 |
3.48 |
3.05 |
Book Value |
59.49 |
54.17 |
49.30 |
45.72 |
43.01 |
Book Value(Adj)-Unit Curr |
59.49 |
54.17 |
49.30 |
45.72 |
43.01 |