INCOME : |
|
|
|
|
|
Sales Turnover |
953.67 |
1,103.77 |
933.77 |
771.40 |
825.33 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
953.67 |
1,103.77 |
933.77 |
771.40 |
825.33 |
Other Income |
42.32 |
72.95 |
38.63 |
47.44 |
35.23 |
Stock Adjustments |
10.87 |
-15.25 |
7.27 |
0.91 |
5.63 |
Total Income |
1,006.86 |
1,161.47 |
979.67 |
819.75 |
866.19 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
425.92 |
526.66 |
435.34 |
473.99 |
405.24 |
Power and Fuel Cost |
14.25 |
13.27 |
12.27 |
9.55 |
12.37 |
Other Manufacturing Expenses |
166.09 |
191.92 |
227.53 |
135.57 |
162.08 |
Selling and Administration Expenses |
54.24 |
65.32 |
48.88 |
34.64 |
63.96 |
Miscellaneous Expenses |
19.04 |
51.82 |
20.63 |
23.49 |
15.81 |
Employee Benefit Expenses |
240.04 |
198.34 |
152.19 |
107.79 |
150.17 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
87.27 |
114.15 |
82.84 |
34.72 |
56.55 |
Interest |
32.40 |
33.65 |
29.10 |
25.78 |
28.03 |
Gross Profit |
54.87 |
80.50 |
53.74 |
8.94 |
28.52 |
Depreciation |
24.39 |
18.83 |
17.63 |
18.13 |
17.62 |
Profit Before Tax |
30.48 |
61.67 |
36.11 |
-9.19 |
10.90 |
Current Tax |
3.74 |
9.53 |
3.98 |
0.11 |
4.48 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.50 |
-1.68 |
4.97 |
-10.08 |
1.42 |
Reported Net Profit |
28.24 |
53.82 |
27.16 |
0.77 |
5.01 |
Extraordinary Items |
2.02 |
7.77 |
2.29 |
12.80 |
0.92 |
Adjusted Net Profit |
26.22 |
46.05 |
24.87 |
-12.03 |
4.09 |
Adjustment below Net Profit |
0.35 |
0.40 |
0.61 |
0.58 |
-2.36 |
Profit/Loss Balance carried down |
137.46 |
99.50 |
71.73 |
70.38 |
74.23 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
48.88 |
16.25 |
- |
- |
6.50 |
P & L Balance carried down |
117.17 |
137.46 |
99.50 |
71.73 |
70.38 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
75.00 |
50.00 |
- |
- |
Dividend Per Share(Rs) |
- |
7.50 |
5.00 |
- |
- |
Earnings Per Share-Unit Curr |
12.96 |
24.84 |
12.54 |
0.36 |
2.31 |
Earnings Per Share(Adj)-Unit Curr |
12.96 |
12.42 |
6.27 |
0.18 |
1.16 |
Book Value |
171.69 |
175.80 |
158.55 |
144.81 |
141.19 |
Book Value(Adj)-Unit Curr |
171.69 |
87.90 |
79.28 |
72.41 |
70.60 |