INCOME : |
|
|
|
|
|
Sales Turnover |
36.33 |
38.38 |
26.78 |
14.79 |
33.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
36.33 |
38.38 |
26.78 |
14.79 |
33.58 |
Other Income |
3.93 |
3.81 |
0.37 |
1.47 |
20.31 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
40.26 |
42.19 |
27.15 |
16.26 |
53.89 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
12.98 |
15.57 |
10.60 |
5.09 |
9.23 |
Power and Fuel Cost |
1.70 |
1.21 |
0.83 |
0.85 |
0.98 |
Other Manufacturing Expenses |
2.11 |
2.29 |
2.58 |
1.12 |
2.43 |
Selling and Administration Expenses |
12.89 |
9.53 |
13.81 |
5.49 |
7.40 |
Miscellaneous Expenses |
2.18 |
0.39 |
13.53 |
6.55 |
23.64 |
Employee Benefit Expenses |
5.00 |
4.71 |
3.70 |
2.18 |
5.46 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
3.41 |
8.49 |
-17.90 |
-5.02 |
4.76 |
Interest |
1.82 |
1.87 |
1.86 |
1.34 |
1.28 |
Gross Profit |
1.59 |
6.62 |
-19.76 |
-6.36 |
3.48 |
Depreciation |
5.13 |
5.18 |
3.63 |
2.00 |
3.06 |
Profit Before Tax |
-3.54 |
1.44 |
-23.39 |
-8.36 |
0.42 |
Current Tax |
- |
- |
0.75 |
- |
0.05 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.02 |
0.08 |
-3.76 |
-0.12 |
-0.49 |
Reported Net Profit |
-3.56 |
1.36 |
-20.37 |
-8.25 |
0.86 |
Extraordinary Items |
0.01 |
- |
-8.90 |
-3.75 |
0.11 |
Adjusted Net Profit |
-3.57 |
1.36 |
-11.47 |
-4.50 |
0.75 |
Adjustment below Net Profit |
- |
- |
- |
-0.33 |
- |
Profit/Loss Balance carried down |
-76.12 |
-77.49 |
-57.12 |
-48.54 |
-49.40 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
-0.15 |
- |
- |
- |
- |
P & L Balance carried down |
-79.53 |
-76.12 |
-77.49 |
-57.12 |
-48.54 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-1.22 |
0.47 |
-6.96 |
-2.82 |
0.29 |
Earnings Per Share(Adj)-Unit Curr |
-1.22 |
0.47 |
-6.96 |
-2.82 |
0.29 |
Book Value |
25.31 |
26.49 |
26.02 |
32.90 |
35.81 |
Book Value(Adj)-Unit Curr |
25.31 |
26.49 |
26.02 |
32.90 |
35.81 |