INCOME : |
|
|
|
|
|
Sales Turnover |
2,671.72 |
3,039.17 |
3,041.98 |
1,861.08 |
2,379.43 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
2,671.72 |
3,039.17 |
3,041.98 |
1,861.08 |
2,379.43 |
Other Income |
24.23 |
24.72 |
30.27 |
31.11 |
25.29 |
Stock Adjustments |
-178.71 |
193.54 |
62.27 |
-81.88 |
-1.99 |
Total Income |
2,517.24 |
3,257.43 |
3,134.52 |
1,810.31 |
2,402.73 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,500.65 |
1,828.27 |
1,640.12 |
964.01 |
1,336.88 |
Power and Fuel Cost |
294.55 |
311.81 |
276.27 |
184.16 |
243.49 |
Other Manufacturing Expenses |
225.59 |
284.19 |
301.71 |
162.99 |
181.02 |
Selling and Administration Expenses |
58.80 |
62.48 |
61.01 |
37.39 |
46.55 |
Miscellaneous Expenses |
52.61 |
110.31 |
42.47 |
23.97 |
49.87 |
Employee Benefit Expenses |
409.25 |
427.31 |
403.13 |
291.75 |
345.79 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
-24.21 |
233.06 |
409.81 |
146.04 |
199.13 |
Interest |
63.15 |
56.63 |
48.72 |
36.83 |
44.94 |
Gross Profit |
-87.36 |
176.43 |
361.09 |
109.21 |
154.19 |
Depreciation |
115.33 |
125.41 |
120.03 |
94.07 |
99.53 |
Profit Before Tax |
-202.69 |
51.02 |
241.06 |
15.14 |
54.66 |
Current Tax |
0.73 |
14.57 |
41.63 |
1.26 |
9.53 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-68.81 |
13.61 |
43.75 |
4.37 |
9.01 |
Reported Net Profit |
-134.61 |
22.84 |
155.68 |
9.51 |
36.12 |
Extraordinary Items |
-16.83 |
-23.28 |
-4.44 |
0.95 |
-2.74 |
Adjusted Net Profit |
-117.78 |
46.12 |
160.12 |
8.56 |
38.86 |
Adjustment below Net Profit |
- |
- |
- |
- |
-2.19 |
Profit/Loss Balance carried down |
891.04 |
900.51 |
765.74 |
762.14 |
742.86 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
16.38 |
32.31 |
20.91 |
5.91 |
14.65 |
P & L Balance carried down |
740.05 |
891.04 |
900.51 |
765.74 |
762.14 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
100.00 |
185.00 |
30.00 |
30.00 |
Dividend Per Share(Rs) |
- |
1.00 |
1.85 |
0.30 |
0.30 |
Earnings Per Share-Unit Curr |
-8.22 |
1.39 |
9.50 |
0.58 |
2.21 |
Earnings Per Share(Adj)-Unit Curr |
-8.22 |
1.39 |
9.50 |
0.58 |
2.21 |
Book Value |
59.60 |
68.60 |
69.00 |
59.83 |
59.28 |
Book Value(Adj)-Unit Curr |
59.60 |
68.60 |
69.00 |
59.83 |
59.28 |