INCOME : |
|
|
|
|
|
Sales Turnover |
435.75 |
414.50 |
306.28 |
230.85 |
267.31 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
435.75 |
414.50 |
306.28 |
230.85 |
267.31 |
Other Income |
2.65 |
2.25 |
0.90 |
0.53 |
1.17 |
Stock Adjustments |
0.93 |
-2.18 |
6.50 |
-8.47 |
2.78 |
Total Income |
439.33 |
414.57 |
313.68 |
222.91 |
271.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
303.49 |
277.20 |
202.56 |
143.43 |
166.37 |
Power and Fuel Cost |
11.75 |
11.24 |
10.00 |
4.84 |
6.24 |
Other Manufacturing Expenses |
16.14 |
16.48 |
14.61 |
9.80 |
12.63 |
Selling and Administration Expenses |
49.06 |
53.09 |
38.22 |
25.50 |
33.48 |
Miscellaneous Expenses |
4.92 |
2.56 |
2.56 |
3.89 |
8.96 |
Employee Benefit Expenses |
29.59 |
27.74 |
25.41 |
21.79 |
25.50 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
24.40 |
26.26 |
20.34 |
13.64 |
18.09 |
Interest |
7.43 |
5.76 |
4.68 |
4.78 |
6.69 |
Gross Profit |
16.97 |
20.50 |
15.66 |
8.86 |
11.40 |
Depreciation |
4.41 |
3.99 |
4.03 |
4.20 |
4.91 |
Profit Before Tax |
12.56 |
16.51 |
11.63 |
4.66 |
6.49 |
Current Tax |
4.03 |
4.22 |
3.45 |
2.41 |
3.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.23 |
0.07 |
-0.29 |
- |
-0.41 |
Reported Net Profit |
7.30 |
12.23 |
8.47 |
2.26 |
3.78 |
Extraordinary Items |
- |
-0.01 |
0.01 |
-0.01 |
-0.04 |
Adjusted Net Profit |
7.30 |
12.24 |
8.46 |
2.27 |
3.82 |
Adjustment below Net Profit |
- |
- |
- |
-2.20 |
- |
Profit/Loss Balance carried down |
73.28 |
61.06 |
52.52 |
52.47 |
48.69 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
80.58 |
73.28 |
61.00 |
52.52 |
52.47 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
3.67 |
6.15 |
4.27 |
1.14 |
1.71 |
Earnings Per Share(Adj)-Unit Curr |
3.67 |
6.15 |
4.27 |
1.14 |
1.71 |
Book Value |
56.24 |
52.25 |
46.45 |
42.10 |
40.24 |
Book Value(Adj)-Unit Curr |
56.24 |
52.25 |
46.45 |
42.10 |
40.24 |