INCOME : |
|
|
|
|
|
Sales Turnover |
1,391.56 |
1,128.47 |
507.81 |
275.51 |
976.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,391.56 |
1,128.47 |
507.81 |
275.51 |
976.25 |
Other Income |
27.11 |
111.66 |
21.93 |
20.32 |
27.24 |
Stock Adjustments |
- |
- |
1.28 |
- |
-2.33 |
Total Income |
1,418.67 |
1,240.13 |
531.02 |
295.83 |
1,001.16 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
103.24 |
99.92 |
78.24 |
23.04 |
82.34 |
Power and Fuel Cost |
69.37 |
64.73 |
46.29 |
30.16 |
64.21 |
Other Manufacturing Expenses |
178.41 |
160.76 |
75.87 |
53.89 |
138.89 |
Selling and Administration Expenses |
240.87 |
179.02 |
85.86 |
60.62 |
154.66 |
Miscellaneous Expenses |
39.20 |
36.22 |
35.11 |
17.41 |
72.05 |
Employee Benefit Expenses |
190.01 |
151.10 |
99.98 |
84.19 |
150.18 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
597.56 |
548.37 |
109.67 |
26.52 |
338.82 |
Interest |
193.27 |
153.81 |
144.07 |
145.01 |
144.61 |
Gross Profit |
404.29 |
394.56 |
-34.40 |
-118.49 |
194.21 |
Depreciation |
135.81 |
117.31 |
118.42 |
107.63 |
111.37 |
Profit Before Tax |
268.48 |
277.25 |
-152.82 |
-226.12 |
82.84 |
Current Tax |
- |
-0.03 |
-3.78 |
-6.50 |
19.50 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-9.80 |
89.52 |
-68.18 |
-102.82 |
-18.27 |
Reported Net Profit |
278.28 |
187.77 |
-80.87 |
-116.80 |
81.61 |
Extraordinary Items |
-0.11 |
26.41 |
-4.08 |
-3.69 |
-5.85 |
Adjusted Net Profit |
278.39 |
161.36 |
-76.79 |
-113.11 |
87.46 |
Adjustment below Net Profit |
-0.84 |
-0.46 |
0.15 |
-0.04 |
-1.13 |
Profit/Loss Balance carried down |
138.27 |
-49.05 |
30.73 |
170.06 |
89.57 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-13.65 |
-0.02 |
-0.94 |
- |
- |
P & L Balance carried down |
429.36 |
138.27 |
-49.05 |
53.21 |
170.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
13.54 |
9.16 |
-3.94 |
-5.70 |
3.98 |
Earnings Per Share(Adj)-Unit Curr |
13.54 |
9.16 |
-3.94 |
-5.70 |
3.98 |
Book Value |
90.48 |
75.58 |
65.59 |
69.89 |
75.56 |
Book Value(Adj)-Unit Curr |
90.48 |
75.58 |
65.59 |
69.89 |
75.56 |