INCOME : |
|
|
|
|
|
Sales Turnover |
346.01 |
324.43 |
295.84 |
233.45 |
213.67 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
346.01 |
324.43 |
295.84 |
233.45 |
213.67 |
Other Income |
8.37 |
6.38 |
4.71 |
2.70 |
0.92 |
Stock Adjustments |
1.35 |
1.91 |
7.51 |
-1.82 |
1.57 |
Total Income |
355.73 |
332.72 |
308.06 |
234.33 |
216.16 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
251.25 |
251.37 |
222.41 |
153.33 |
136.52 |
Power and Fuel Cost |
5.28 |
4.77 |
4.58 |
3.91 |
4.04 |
Other Manufacturing Expenses |
36.90 |
33.50 |
34.79 |
26.91 |
15.52 |
Selling and Administration Expenses |
12.42 |
6.75 |
5.55 |
3.90 |
6.14 |
Miscellaneous Expenses |
2.30 |
1.34 |
0.98 |
1.19 |
1.76 |
Employee Benefit Expenses |
21.85 |
22.42 |
20.90 |
20.18 |
29.30 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
25.72 |
12.57 |
18.85 |
24.92 |
22.87 |
Interest |
7.76 |
6.78 |
5.79 |
3.53 |
4.33 |
Gross Profit |
17.96 |
5.79 |
13.06 |
21.39 |
18.54 |
Depreciation |
8.58 |
9.10 |
9.92 |
10.38 |
11.36 |
Profit Before Tax |
9.38 |
-3.31 |
3.14 |
11.01 |
7.18 |
Current Tax |
3.00 |
- |
1.59 |
2.37 |
2.07 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.53 |
-0.99 |
-0.49 |
-0.55 |
-0.16 |
Reported Net Profit |
6.92 |
-2.32 |
2.04 |
9.19 |
5.27 |
Extraordinary Items |
0.19 |
0.15 |
- |
0.21 |
- |
Adjusted Net Profit |
6.73 |
-2.47 |
2.04 |
8.98 |
5.27 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.82 |
Profit/Loss Balance carried down |
29.80 |
32.64 |
32.65 |
23.46 |
21.28 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
0.52 |
2.06 |
- |
2.67 |
P & L Balance carried down |
36.71 |
29.80 |
32.64 |
32.65 |
23.06 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
50.00 |
50.00 |
200.00 |
150.00 |
Dividend Per Share(Rs) |
10.00 |
5.00 |
5.00 |
20.00 |
15.00 |
Earnings Per Share-Unit Curr |
58.46 |
-22.32 |
19.65 |
89.23 |
51.21 |
Earnings Per Share(Adj)-Unit Curr |
58.46 |
-22.32 |
19.65 |
89.23 |
51.21 |
Book Value |
977.73 |
812.25 |
838.78 |
841.35 |
749.86 |
Book Value(Adj)-Unit Curr |
977.73 |
812.25 |
838.78 |
841.35 |
749.86 |