INCOME : |
|
|
|
|
|
Sales Turnover |
1,231.91 |
1,298.38 |
979.02 |
654.47 |
1,161.57 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
1,231.91 |
1,298.38 |
979.02 |
654.47 |
1,161.57 |
Other Income |
23.43 |
8.25 |
15.76 |
20.60 |
17.59 |
Stock Adjustments |
-133.23 |
58.76 |
131.98 |
-66.12 |
32.04 |
Total Income |
1,122.11 |
1,365.39 |
1,126.76 |
608.95 |
1,211.20 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
370.45 |
569.62 |
531.06 |
198.94 |
518.94 |
Power and Fuel Cost |
24.09 |
23.97 |
15.43 |
12.38 |
18.97 |
Other Manufacturing Expenses |
85.45 |
85.76 |
23.03 |
17.57 |
29.29 |
Selling and Administration Expenses |
175.09 |
173.01 |
146.14 |
86.96 |
183.31 |
Miscellaneous Expenses |
79.55 |
39.01 |
82.76 |
99.29 |
41.53 |
Employee Benefit Expenses |
162.15 |
183.62 |
152.98 |
118.86 |
161.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
225.34 |
290.39 |
175.35 |
74.94 |
257.45 |
Interest |
136.39 |
127.23 |
78.55 |
68.45 |
51.06 |
Gross Profit |
88.95 |
163.16 |
96.80 |
6.49 |
206.39 |
Depreciation |
190.15 |
178.13 |
150.73 |
151.89 |
141.00 |
Profit Before Tax |
-101.20 |
-14.97 |
-53.93 |
-145.40 |
65.39 |
Current Tax |
-3.15 |
2.99 |
- |
3.48 |
30.00 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-14.49 |
-3.19 |
-13.19 |
-37.48 |
-18.30 |
Reported Net Profit |
-83.57 |
-14.76 |
-40.74 |
-111.40 |
53.69 |
Extraordinary Items |
-49.34 |
-36.30 |
-6.69 |
-0.93 |
- |
Adjusted Net Profit |
-34.23 |
21.54 |
-34.05 |
-110.47 |
53.69 |
Adjustment below Net Profit |
-7.27 |
- |
-1.31 |
- |
-3.53 |
Profit/Loss Balance carried down |
26.59 |
41.35 |
82.24 |
193.64 |
226.30 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
82.73 |
P & L Balance carried down |
-64.25 |
26.59 |
40.19 |
82.24 |
193.73 |
Dividend |
- |
- |
- |
- |
82.73 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
571.70 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
57.17 |
Earnings Per Share-Unit Curr |
-5.65 |
-1.00 |
-2.75 |
-75.60 |
37.10 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
33.18 |
39.07 |
40.45 |
431.37 |
504.38 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |