INCOME : |
|
|
|
|
|
Sales Turnover |
970.36 |
820.64 |
581.17 |
408.36 |
538.61 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
970.36 |
820.64 |
581.17 |
408.36 |
538.61 |
Other Income |
7.73 |
5.16 |
5.25 |
2.45 |
3.87 |
Stock Adjustments |
-0.05 |
5.26 |
-1.57 |
10.94 |
5.88 |
Total Income |
978.04 |
831.06 |
584.85 |
421.75 |
548.36 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
835.45 |
637.45 |
471.38 |
352.04 |
483.98 |
Power and Fuel Cost |
12.61 |
14.53 |
12.23 |
8.07 |
8.00 |
Other Manufacturing Expenses |
15.33 |
19.33 |
15.24 |
8.61 |
6.63 |
Selling and Administration Expenses |
45.68 |
62.03 |
34.70 |
14.40 |
21.49 |
Miscellaneous Expenses |
1.45 |
5.51 |
1.71 |
2.05 |
3.42 |
Employee Benefit Expenses |
15.19 |
15.76 |
11.49 |
9.63 |
8.57 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
52.33 |
76.45 |
38.10 |
26.95 |
16.25 |
Interest |
3.68 |
4.95 |
4.88 |
3.88 |
4.63 |
Gross Profit |
48.65 |
71.50 |
33.22 |
23.07 |
11.62 |
Depreciation |
4.68 |
4.47 |
3.47 |
3.20 |
2.47 |
Profit Before Tax |
43.97 |
67.03 |
29.75 |
19.87 |
9.15 |
Current Tax |
11.32 |
17.03 |
7.51 |
4.93 |
2.19 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.09 |
0.04 |
0.26 |
0.15 |
-0.59 |
Reported Net Profit |
32.75 |
49.97 |
21.98 |
14.80 |
7.55 |
Extraordinary Items |
- |
-0.04 |
- |
- |
-0.07 |
Adjusted Net Profit |
32.75 |
50.01 |
21.98 |
14.80 |
7.62 |
Adjustment below Net Profit |
-7.12 |
-0.01 |
-0.31 |
-0.20 |
-0.02 |
Profit/Loss Balance carried down |
110.41 |
64.51 |
44.20 |
30.27 |
23.55 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
4.06 |
1.35 |
0.68 |
0.82 |
P & L Balance carried down |
136.04 |
110.41 |
64.51 |
44.20 |
30.27 |
Dividend |
- |
4.06 |
1.35 |
0.68 |
0.82 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
30.00 |
10.00 |
12.50 |
10.00 |
Dividend Per Share(Rs) |
- |
3.00 |
1.00 |
1.00 |
1.00 |
Earnings Per Share-Unit Curr |
6.06 |
36.96 |
16.26 |
21.89 |
11.17 |
Earnings Per Share(Adj)-Unit Curr |
6.06 |
9.24 |
4.07 |
2.74 |
1.40 |
Book Value |
30.15 |
96.35 |
62.40 |
94.75 |
74.16 |
Book Value(Adj)-Unit Curr |
30.15 |
24.09 |
15.60 |
11.84 |
9.26 |