INCOME : |
|
|
|
|
|
Sales Turnover |
312.89 |
315.12 |
275.98 |
209.05 |
180.67 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
312.89 |
315.12 |
275.98 |
209.05 |
180.67 |
Other Income |
4.01 |
3.47 |
1.45 |
0.81 |
3.02 |
Stock Adjustments |
-0.10 |
-0.11 |
-0.27 |
-2.98 |
-0.36 |
Total Income |
316.80 |
318.48 |
277.16 |
206.88 |
183.33 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
48.69 |
44.13 |
54.81 |
35.25 |
32.41 |
Power and Fuel Cost |
- |
- |
- |
- |
- |
Other Manufacturing Expenses |
42.04 |
43.33 |
35.83 |
33.22 |
31.69 |
Selling and Administration Expenses |
38.26 |
42.65 |
28.03 |
21.24 |
26.44 |
Miscellaneous Expenses |
5.65 |
5.72 |
7.65 |
6.39 |
2.17 |
Employee Benefit Expenses |
94.51 |
85.62 |
70.85 |
57.28 |
57.59 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
87.65 |
97.01 |
80.01 |
53.50 |
33.04 |
Interest |
2.11 |
2.64 |
1.50 |
2.17 |
3.77 |
Gross Profit |
85.54 |
94.37 |
78.51 |
51.33 |
29.27 |
Depreciation |
34.00 |
30.54 |
23.16 |
22.94 |
20.92 |
Profit Before Tax |
51.54 |
63.83 |
55.35 |
28.39 |
8.35 |
Current Tax |
16.14 |
18.77 |
15.32 |
7.63 |
2.97 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-3.41 |
-2.24 |
-1.03 |
-0.49 |
-1.55 |
Reported Net Profit |
38.81 |
47.30 |
41.06 |
21.26 |
6.93 |
Extraordinary Items |
0.39 |
0.17 |
-0.90 |
-0.01 |
0.10 |
Adjusted Net Profit |
38.42 |
47.13 |
41.96 |
21.27 |
6.83 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.91 |
Profit/Loss Balance carried down |
185.04 |
142.17 |
105.53 |
84.27 |
82.67 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.43 |
4.42 |
4.42 |
- |
4.42 |
P & L Balance carried down |
219.42 |
185.04 |
142.17 |
105.53 |
84.27 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
100.00 |
100.00 |
100.00 |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
2.00 |
2.00 |
- |
Earnings Per Share-Unit Curr |
17.50 |
21.37 |
18.57 |
9.62 |
3.13 |
Earnings Per Share(Adj)-Unit Curr |
17.50 |
21.37 |
18.57 |
9.62 |
3.13 |
Book Value |
142.67 |
126.79 |
105.68 |
87.89 |
78.23 |
Book Value(Adj)-Unit Curr |
142.67 |
126.79 |
105.68 |
87.89 |
78.23 |