INCOME : |
|
|
|
|
|
Sales Turnover |
1,370.56 |
1,629.15 |
443.96 |
632.66 |
660.74 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,370.56 |
1,629.15 |
443.96 |
632.66 |
660.74 |
Other Income |
18.28 |
8.29 |
18.40 |
4.44 |
4.79 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
1,388.84 |
1,637.44 |
462.36 |
637.10 |
665.53 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
1,181.82 |
1,422.47 |
355.48 |
526.98 |
557.45 |
Power and Fuel Cost |
0.55 |
0.12 |
0.04 |
4.57 |
0.52 |
Other Manufacturing Expenses |
2.61 |
0.98 |
0.39 |
3.18 |
1.14 |
Selling and Administration Expenses |
18.47 |
12.48 |
11.46 |
13.36 |
17.71 |
Miscellaneous Expenses |
3.12 |
5.50 |
3.42 |
11.71 |
35.62 |
Employee Benefit Expenses |
15.37 |
13.20 |
12.32 |
5.19 |
2.77 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
166.91 |
182.69 |
79.26 |
72.12 |
50.33 |
Interest |
26.40 |
19.41 |
12.63 |
8.97 |
0.91 |
Gross Profit |
140.51 |
163.28 |
66.63 |
63.15 |
49.42 |
Depreciation |
8.80 |
6.89 |
5.65 |
5.29 |
1.39 |
Profit Before Tax |
131.71 |
156.39 |
60.98 |
57.86 |
48.03 |
Current Tax |
31.03 |
41.25 |
13.94 |
17.72 |
14.14 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.27 |
-0.92 |
1.64 |
-0.81 |
0.75 |
Reported Net Profit |
100.95 |
116.06 |
45.39 |
40.94 |
33.13 |
Extraordinary Items |
-0.12 |
-0.12 |
10.10 |
- |
-3.88 |
Adjusted Net Profit |
101.07 |
116.18 |
35.29 |
40.94 |
37.01 |
Adjustment below Net Profit |
- |
- |
-45.39 |
- |
- |
Profit/Loss Balance carried down |
232.22 |
116.15 |
71.81 |
32.97 |
-0.16 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.53 |
- |
-44.34 |
2.10 |
- |
P & L Balance carried down |
327.64 |
232.22 |
116.15 |
71.81 |
32.97 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
25.00 |
20.00 |
- |
15.00 |
- |
Dividend Per Share(Rs) |
0.50 |
2.00 |
- |
1.50 |
- |
Earnings Per Share-Unit Curr |
8.73 |
52.50 |
21.61 |
19.49 |
21.41 |
Earnings Per Share(Adj)-Unit Curr |
8.73 |
10.50 |
4.32 |
3.90 |
4.15 |
Book Value |
40.86 |
142.22 |
87.59 |
66.46 |
49.02 |
Book Value(Adj)-Unit Curr |
40.86 |
28.44 |
17.52 |
13.29 |
9.50 |