INCOME : |
|
|
|
|
|
Sales Turnover |
614.90 |
660.26 |
591.08 |
626.18 |
771.87 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
614.90 |
660.26 |
591.08 |
626.18 |
771.87 |
Other Income |
9.02 |
17.48 |
16.28 |
18.08 |
6.67 |
Stock Adjustments |
10.58 |
25.07 |
17.10 |
-29.09 |
16.45 |
Total Income |
634.50 |
702.81 |
624.46 |
615.17 |
794.99 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
346.62 |
408.40 |
388.38 |
275.17 |
507.67 |
Power and Fuel Cost |
17.31 |
18.25 |
17.07 |
15.25 |
17.91 |
Other Manufacturing Expenses |
34.57 |
34.25 |
31.89 |
171.60 |
34.10 |
Selling and Administration Expenses |
75.50 |
74.81 |
59.99 |
64.04 |
115.02 |
Miscellaneous Expenses |
5.61 |
2.95 |
4.28 |
5.40 |
6.39 |
Employee Benefit Expenses |
72.16 |
71.91 |
57.36 |
60.81 |
73.27 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
82.73 |
92.24 |
65.48 |
22.92 |
40.63 |
Interest |
34.03 |
31.30 |
24.13 |
26.80 |
32.72 |
Gross Profit |
48.70 |
60.94 |
41.35 |
-3.88 |
7.91 |
Depreciation |
40.44 |
38.37 |
33.58 |
39.24 |
41.94 |
Profit Before Tax |
8.26 |
22.57 |
7.77 |
-43.12 |
-34.03 |
Current Tax |
-0.01 |
0.31 |
- |
-0.47 |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.95 |
4.75 |
1.31 |
-9.74 |
-2.81 |
Reported Net Profit |
6.32 |
17.51 |
6.46 |
-32.92 |
-31.22 |
Extraordinary Items |
-0.35 |
2.02 |
-1.73 |
-2.21 |
-0.90 |
Adjusted Net Profit |
6.67 |
15.49 |
8.19 |
-30.71 |
-30.32 |
Adjustment below Net Profit |
-0.05 |
0.21 |
0.19 |
0.18 |
-21.27 |
Profit/Loss Balance carried down |
60.94 |
43.22 |
36.57 |
69.31 |
123.50 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
1.71 |
P & L Balance carried down |
67.21 |
60.94 |
43.22 |
36.57 |
69.31 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
3.48 |
9.74 |
3.59 |
-18.32 |
-17.37 |
Earnings Per Share(Adj)-Unit Curr |
3.48 |
9.74 |
3.59 |
-18.32 |
-17.37 |
Book Value |
131.00 |
125.41 |
115.55 |
111.81 |
129.94 |
Book Value(Adj)-Unit Curr |
131.00 |
125.41 |
115.55 |
111.81 |
129.94 |