INCOME : |
|
|
|
|
|
Sales Turnover |
1,211.30 |
1,309.56 |
830.40 |
403.88 |
744.73 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,211.30 |
1,309.56 |
830.40 |
403.88 |
744.73 |
Other Income |
5.64 |
3.60 |
3.85 |
10.03 |
8.77 |
Stock Adjustments |
2.73 |
-0.51 |
-0.91 |
-7.98 |
6.83 |
Total Income |
1,219.67 |
1,312.65 |
833.34 |
405.93 |
760.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
329.03 |
372.69 |
277.76 |
123.73 |
246.26 |
Power and Fuel Cost |
175.77 |
216.94 |
149.76 |
80.31 |
119.83 |
Other Manufacturing Expenses |
258.85 |
252.18 |
193.25 |
89.03 |
178.73 |
Selling and Administration Expenses |
10.97 |
11.69 |
10.82 |
6.78 |
8.73 |
Miscellaneous Expenses |
26.05 |
70.10 |
18.14 |
18.88 |
16.85 |
Employee Benefit Expenses |
79.63 |
69.18 |
59.66 |
55.98 |
61.88 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
339.38 |
319.88 |
123.96 |
31.23 |
128.06 |
Interest |
43.52 |
71.48 |
70.10 |
28.23 |
31.17 |
Gross Profit |
295.86 |
248.40 |
53.86 |
3.00 |
96.89 |
Depreciation |
48.25 |
45.44 |
46.15 |
34.83 |
31.70 |
Profit Before Tax |
247.61 |
202.96 |
7.71 |
-31.83 |
65.19 |
Current Tax |
54.94 |
14.04 |
1.71 |
- |
12.07 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
8.84 |
52.77 |
-7.43 |
-19.10 |
-18.68 |
Reported Net Profit |
183.83 |
136.15 |
13.42 |
-12.73 |
71.81 |
Extraordinary Items |
-12.84 |
-42.20 |
-0.15 |
-8.56 |
-0.12 |
Adjusted Net Profit |
196.67 |
178.35 |
13.57 |
-4.17 |
71.93 |
Adjustment below Net Profit |
-0.62 |
-0.39 |
- |
0.44 |
-1.41 |
Profit/Loss Balance carried down |
931.51 |
795.75 |
782.33 |
796.42 |
730.21 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
56.18 |
- |
- |
2.18 |
4.19 |
P & L Balance carried down |
1,058.54 |
931.51 |
795.75 |
781.95 |
796.42 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
300.00 |
300.00 |
- |
- |
25.00 |
Dividend Per Share(Rs) |
3.00 |
3.00 |
- |
- |
2.50 |
Earnings Per Share-Unit Curr |
21.07 |
15.60 |
1.54 |
-1.46 |
82.29 |
Earnings Per Share(Adj)-Unit Curr |
21.07 |
15.60 |
1.54 |
-1.46 |
8.23 |
Book Value |
128.79 |
110.79 |
95.17 |
93.65 |
953.11 |
Book Value(Adj)-Unit Curr |
128.79 |
110.79 |
95.17 |
93.65 |
95.31 |