INCOME : |
|
|
|
|
|
Sales Turnover |
561.79 |
558.67 |
588.46 |
447.08 |
460.09 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
561.79 |
558.67 |
588.46 |
447.08 |
460.09 |
Other Income |
1.61 |
7.05 |
10.73 |
7.09 |
0.55 |
Stock Adjustments |
0.70 |
-3.05 |
1.16 |
-1.41 |
-1.67 |
Total Income |
564.10 |
562.67 |
600.35 |
452.76 |
458.97 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
339.26 |
347.04 |
372.29 |
263.92 |
272.97 |
Power and Fuel Cost |
31.40 |
28.39 |
25.84 |
25.63 |
29.55 |
Other Manufacturing Expenses |
58.81 |
53.15 |
52.35 |
48.30 |
50.49 |
Selling and Administration Expenses |
17.71 |
16.56 |
16.03 |
11.49 |
11.47 |
Miscellaneous Expenses |
3.40 |
2.17 |
5.91 |
3.64 |
6.56 |
Employee Benefit Expenses |
39.53 |
35.63 |
31.41 |
28.61 |
30.81 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
73.99 |
79.73 |
96.53 |
71.18 |
57.11 |
Interest |
14.26 |
13.77 |
16.13 |
19.33 |
23.56 |
Gross Profit |
59.73 |
65.96 |
80.40 |
51.85 |
33.55 |
Depreciation |
29.71 |
28.60 |
30.01 |
29.51 |
29.97 |
Profit Before Tax |
30.02 |
37.36 |
50.39 |
22.34 |
3.58 |
Current Tax |
8.08 |
9.40 |
14.22 |
9.61 |
-0.16 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.06 |
-0.37 |
-1.23 |
-4.23 |
1.38 |
Reported Net Profit |
22.00 |
28.33 |
37.40 |
16.96 |
2.36 |
Extraordinary Items |
0.33 |
3.36 |
7.37 |
4.17 |
-1.37 |
Adjusted Net Profit |
21.67 |
24.97 |
30.03 |
12.79 |
3.73 |
Adjustment below Net Profit |
- |
- |
- |
- |
0.09 |
Profit/Loss Balance carried down |
171.86 |
145.25 |
117.02 |
114.97 |
113.92 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
1.72 |
1.72 |
9.17 |
14.90 |
1.55 |
P & L Balance carried down |
192.15 |
171.86 |
145.25 |
117.02 |
114.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
10.00 |
10.00 |
10.00 |
- |
Dividend Per Share(Rs) |
1.00 |
1.00 |
1.00 |
1.00 |
- |
Earnings Per Share-Unit Curr |
12.81 |
16.49 |
21.77 |
9.87 |
1.37 |
Earnings Per Share(Adj)-Unit Curr |
12.81 |
16.49 |
21.77 |
9.87 |
1.37 |
Book Value |
153.37 |
141.60 |
126.31 |
106.01 |
96.26 |
Book Value(Adj)-Unit Curr |
153.37 |
141.60 |
126.31 |
106.01 |
96.26 |