INCOME : |
|
|
|
|
|
Sales Turnover |
1,100.84 |
1,163.93 |
2,323.93 |
1,297.67 |
1,409.89 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,100.84 |
1,163.93 |
2,323.93 |
1,297.67 |
1,409.89 |
Other Income |
24.05 |
55.59 |
37.20 |
23.02 |
21.98 |
Stock Adjustments |
-16.84 |
-44.17 |
-191.13 |
160.61 |
23.97 |
Total Income |
1,108.05 |
1,175.35 |
2,170.00 |
1,481.30 |
1,455.84 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
743.40 |
756.86 |
1,429.38 |
1,070.57 |
1,029.13 |
Power and Fuel Cost |
20.11 |
17.53 |
18.28 |
15.94 |
15.98 |
Other Manufacturing Expenses |
16.01 |
17.81 |
19.76 |
13.22 |
32.75 |
Selling and Administration Expenses |
2.48 |
2.32 |
10.15 |
9.63 |
12.53 |
Miscellaneous Expenses |
211.70 |
231.71 |
421.83 |
248.02 |
184.70 |
Employee Benefit Expenses |
25.43 |
26.90 |
17.35 |
14.49 |
21.98 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
88.93 |
122.21 |
253.25 |
109.43 |
158.77 |
Interest |
13.99 |
22.21 |
28.72 |
14.46 |
7.47 |
Gross Profit |
74.94 |
100.00 |
224.53 |
94.97 |
151.30 |
Depreciation |
26.83 |
32.45 |
20.98 |
14.78 |
14.75 |
Profit Before Tax |
48.11 |
67.55 |
203.55 |
80.19 |
136.55 |
Current Tax |
11.99 |
23.23 |
50.26 |
24.25 |
36.58 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-2.30 |
-1.77 |
0.67 |
0.12 |
-0.34 |
Reported Net Profit |
38.41 |
46.08 |
152.62 |
55.82 |
100.31 |
Extraordinary Items |
- |
- |
- |
-15.42 |
- |
Adjusted Net Profit |
38.41 |
46.08 |
152.62 |
71.24 |
100.31 |
Adjustment below Net Profit |
-44.73 |
-151.27 |
- |
-83.54 |
-140.65 |
Profit/Loss Balance carried down |
44.73 |
151.27 |
54.68 |
82.40 |
137.59 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.35 |
1.35 |
56.03 |
- |
14.86 |
P & L Balance carried down |
37.06 |
44.73 |
151.27 |
54.68 |
82.40 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
0.20 |
0.20 |
0.20 |
- |
- |
Earnings Per Share-Unit Curr |
5.70 |
6.83 |
22.63 |
8.28 |
14.87 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
125.92 |
120.41 |
113.92 |
91.35 |
83.26 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |