INCOME : |
|
|
|
|
|
Sales Turnover |
425.41 |
460.30 |
452.98 |
414.53 |
451.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
425.41 |
460.30 |
452.98 |
414.53 |
451.17 |
Other Income |
7.66 |
11.70 |
2.82 |
2.77 |
3.58 |
Stock Adjustments |
21.22 |
5.91 |
-7.16 |
5.74 |
0.75 |
Total Income |
454.29 |
477.91 |
448.64 |
423.04 |
455.50 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
340.11 |
364.25 |
344.62 |
322.57 |
344.92 |
Power and Fuel Cost |
0.67 |
0.68 |
0.57 |
0.55 |
0.68 |
Other Manufacturing Expenses |
2.81 |
2.63 |
2.38 |
2.05 |
2.01 |
Selling and Administration Expenses |
58.62 |
65.35 |
58.52 |
49.37 |
61.73 |
Miscellaneous Expenses |
2.35 |
1.40 |
1.19 |
3.17 |
1.47 |
Employee Benefit Expenses |
40.42 |
29.75 |
28.21 |
23.95 |
25.76 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
9.32 |
13.85 |
13.16 |
21.39 |
18.95 |
Interest |
0.56 |
0.87 |
1.20 |
2.20 |
2.71 |
Gross Profit |
8.76 |
12.98 |
11.96 |
19.19 |
16.24 |
Depreciation |
2.63 |
2.02 |
2.28 |
3.11 |
3.78 |
Profit Before Tax |
6.13 |
10.96 |
9.68 |
16.08 |
12.46 |
Current Tax |
1.89 |
2.66 |
2.45 |
4.88 |
2.31 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.26 |
-0.02 |
-0.45 |
0.58 |
2.02 |
Reported Net Profit |
4.50 |
8.32 |
7.67 |
10.62 |
8.12 |
Extraordinary Items |
0.44 |
5.43 |
0.25 |
-0.01 |
-0.03 |
Adjusted Net Profit |
4.06 |
2.89 |
7.42 |
10.63 |
8.15 |
Adjustment below Net Profit |
-0.08 |
-0.01 |
-0.14 |
-0.13 |
-0.50 |
Profit/Loss Balance carried down |
65.41 |
62.47 |
57.62 |
49.82 |
44.34 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
5.37 |
2.69 |
2.69 |
2.15 |
P & L Balance carried down |
69.83 |
65.41 |
62.47 |
57.62 |
49.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
50.00 |
50.00 |
- |
Dividend Per Share(Rs) |
- |
- |
1.00 |
1.00 |
- |
Earnings Per Share-Unit Curr |
0.74 |
1.36 |
1.43 |
1.98 |
1.51 |
Earnings Per Share(Adj)-Unit Curr |
0.74 |
1.36 |
1.43 |
1.98 |
1.51 |
Book Value |
23.65 |
22.22 |
14.35 |
13.45 |
11.99 |
Book Value(Adj)-Unit Curr |
23.65 |
22.22 |
14.35 |
13.45 |
11.99 |