INCOME : |
|
|
|
|
|
Sales Turnover |
1,305.14 |
1,353.74 |
1,349.10 |
1,036.18 |
1,013.23 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,305.14 |
1,353.74 |
1,349.10 |
1,036.18 |
1,013.23 |
Other Income |
44.84 |
35.32 |
50.06 |
3.68 |
7.00 |
Stock Adjustments |
-19.93 |
-29.00 |
-10.40 |
10.65 |
-8.80 |
Total Income |
1,330.05 |
1,360.06 |
1,388.76 |
1,050.51 |
1,011.43 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
959.99 |
976.50 |
958.12 |
718.02 |
672.36 |
Power and Fuel Cost |
54.84 |
94.38 |
82.15 |
57.28 |
70.65 |
Other Manufacturing Expenses |
45.10 |
59.83 |
35.77 |
33.25 |
38.90 |
Selling and Administration Expenses |
103.45 |
107.75 |
91.95 |
69.39 |
73.19 |
Miscellaneous Expenses |
-1.49 |
36.48 |
5.52 |
3.19 |
-0.53 |
Employee Benefit Expenses |
96.82 |
92.64 |
82.76 |
68.08 |
81.52 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
71.35 |
-7.52 |
132.49 |
101.31 |
75.33 |
Interest |
10.73 |
8.94 |
6.95 |
16.99 |
20.20 |
Gross Profit |
60.62 |
-16.46 |
125.54 |
84.32 |
55.13 |
Depreciation |
20.10 |
19.04 |
17.86 |
18.46 |
18.07 |
Profit Before Tax |
40.52 |
-35.50 |
107.68 |
65.86 |
37.06 |
Current Tax |
1.79 |
0.42 |
17.82 |
13.94 |
11.67 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
9.13 |
-9.55 |
1.93 |
2.71 |
-4.17 |
Reported Net Profit |
29.59 |
-26.37 |
87.93 |
49.22 |
29.56 |
Extraordinary Items |
-0.75 |
-0.23 |
32.43 |
-0.17 |
-0.03 |
Adjusted Net Profit |
30.34 |
-26.14 |
55.50 |
49.39 |
29.59 |
Adjustment below Net Profit |
-0.49 |
-0.37 |
-0.03 |
0.21 |
-0.56 |
Profit/Loss Balance carried down |
389.27 |
424.88 |
338.69 |
291.43 |
264.23 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
8.87 |
1.71 |
2.17 |
1.81 |
P & L Balance carried down |
418.37 |
389.27 |
424.88 |
338.69 |
291.43 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
7.00 |
5.00 |
7.00 |
Dividend Per Share(Rs) |
- |
- |
0.70 |
0.50 |
0.70 |
Earnings Per Share-Unit Curr |
2.33 |
-2.08 |
15.49 |
14.45 |
9.83 |
Earnings Per Share(Adj)-Unit Curr |
2.33 |
-2.08 |
11.58 |
9.13 |
6.21 |
Book Value |
98.63 |
96.33 |
147.47 |
154.46 |
135.38 |
Book Value(Adj)-Unit Curr |
98.63 |
96.33 |
110.23 |
97.57 |
85.52 |