INCOME : |
|
|
|
|
|
Sales Turnover |
217.68 |
199.64 |
121.86 |
83.37 |
173.05 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
217.68 |
199.64 |
121.86 |
83.37 |
173.05 |
Other Income |
0.57 |
0.59 |
0.59 |
0.44 |
0.32 |
Stock Adjustments |
-1.87 |
1.46 |
1.67 |
-3.13 |
0.02 |
Total Income |
216.38 |
201.69 |
124.12 |
80.68 |
173.39 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
160.90 |
150.94 |
90.66 |
56.75 |
121.79 |
Power and Fuel Cost |
0.29 |
0.33 |
0.24 |
0.22 |
0.44 |
Other Manufacturing Expenses |
1.05 |
0.54 |
0.29 |
0.14 |
0.12 |
Selling and Administration Expenses |
10.18 |
8.30 |
3.69 |
2.19 |
6.69 |
Miscellaneous Expenses |
0.82 |
0.74 |
1.51 |
1.42 |
0.62 |
Employee Benefit Expenses |
4.99 |
4.53 |
3.60 |
3.24 |
3.48 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
38.13 |
36.32 |
24.12 |
16.73 |
40.26 |
Interest |
0.57 |
0.45 |
0.44 |
0.35 |
0.16 |
Gross Profit |
37.56 |
35.87 |
23.68 |
16.38 |
40.10 |
Depreciation |
1.18 |
1.27 |
1.14 |
1.24 |
1.01 |
Profit Before Tax |
36.38 |
34.60 |
22.54 |
15.14 |
39.09 |
Current Tax |
9.62 |
9.14 |
6.20 |
4.19 |
10.50 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.08 |
-0.16 |
-0.19 |
-0.20 |
-0.16 |
Reported Net Profit |
26.85 |
25.62 |
16.53 |
11.15 |
28.76 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
26.85 |
25.62 |
16.53 |
11.15 |
28.76 |
Adjustment below Net Profit |
18.82 |
9.04 |
6.98 |
-8.04 |
5.60 |
Profit/Loss Balance carried down |
217.11 |
182.44 |
158.98 |
157.83 |
123.47 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
0.04 |
1.96 |
- |
P & L Balance carried down |
262.77 |
217.11 |
182.44 |
158.98 |
157.83 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
11.59 |
11.06 |
7.14 |
4.81 |
11.43 |
Earnings Per Share(Adj)-Unit Curr |
11.59 |
11.06 |
7.14 |
4.81 |
11.43 |
Book Value |
180.31 |
160.59 |
145.62 |
135.35 |
128.70 |
Book Value(Adj)-Unit Curr |
180.31 |
160.59 |
145.62 |
135.35 |
128.70 |