INCOME : |
|
|
|
|
|
Sales Turnover |
657.16 |
575.53 |
548.34 |
502.73 |
531.35 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
657.16 |
575.53 |
548.34 |
502.73 |
531.35 |
Other Income |
8.49 |
11.36 |
9.91 |
4.51 |
10.59 |
Stock Adjustments |
30.07 |
-31.60 |
22.64 |
93.68 |
0.78 |
Total Income |
695.72 |
555.29 |
580.89 |
600.92 |
542.72 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
515.60 |
400.71 |
421.93 |
457.57 |
394.23 |
Power and Fuel Cost |
2.97 |
3.20 |
1.53 |
1.80 |
3.05 |
Other Manufacturing Expenses |
40.35 |
37.06 |
32.33 |
26.65 |
20.34 |
Selling and Administration Expenses |
31.41 |
28.42 |
20.16 |
22.75 |
32.23 |
Miscellaneous Expenses |
6.85 |
6.84 |
7.99 |
17.96 |
18.58 |
Employee Benefit Expenses |
20.30 |
18.00 |
14.04 |
14.12 |
13.51 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
78.24 |
61.06 |
82.90 |
60.09 |
60.78 |
Interest |
16.54 |
13.85 |
11.79 |
10.99 |
17.86 |
Gross Profit |
61.70 |
47.21 |
71.11 |
49.10 |
42.92 |
Depreciation |
22.59 |
15.87 |
15.18 |
14.87 |
14.91 |
Profit Before Tax |
39.11 |
31.34 |
55.93 |
34.23 |
28.01 |
Current Tax |
10.48 |
7.22 |
13.93 |
6.36 |
5.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.54 |
0.90 |
0.53 |
1.63 |
4.43 |
Reported Net Profit |
28.09 |
23.21 |
41.47 |
26.24 |
18.43 |
Extraordinary Items |
-0.70 |
0.10 |
-0.13 |
-0.05 |
- |
Adjusted Net Profit |
28.79 |
23.11 |
41.60 |
26.29 |
18.43 |
Adjustment below Net Profit |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
Profit/Loss Balance carried down |
159.02 |
135.80 |
96.16 |
69.90 |
51.46 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
1.84 |
- |
- |
P & L Balance carried down |
187.12 |
159.02 |
135.80 |
96.16 |
69.90 |
Dividend |
- |
- |
1.84 |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
10.00 |
- |
- |
Dividend Per Share(Rs) |
- |
- |
0.20 |
- |
- |
Earnings Per Share-Unit Curr |
3.05 |
2.52 |
4.51 |
2.85 |
2.00 |
Earnings Per Share(Adj)-Unit Curr |
3.05 |
2.52 |
4.51 |
2.85 |
2.00 |
Book Value |
32.96 |
29.92 |
27.42 |
23.20 |
20.36 |
Book Value(Adj)-Unit Curr |
32.96 |
29.92 |
27.42 |
23.20 |
20.36 |