INCOME : |
|
|
|
|
|
Sales Turnover |
449.34 |
562.85 |
354.62 |
220.19 |
215.88 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
449.34 |
562.85 |
354.62 |
220.19 |
215.88 |
Other Income |
4.94 |
2.45 |
1.66 |
0.40 |
0.39 |
Stock Adjustments |
-0.08 |
-0.16 |
6.53 |
-1.44 |
0.69 |
Total Income |
454.20 |
565.14 |
362.81 |
219.15 |
216.96 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
303.20 |
437.93 |
262.26 |
131.91 |
126.29 |
Power and Fuel Cost |
7.27 |
5.82 |
3.96 |
3.21 |
3.20 |
Other Manufacturing Expenses |
31.02 |
29.87 |
25.90 |
20.27 |
22.34 |
Selling and Administration Expenses |
37.35 |
28.60 |
30.09 |
30.31 |
33.01 |
Miscellaneous Expenses |
7.78 |
8.05 |
6.02 |
6.43 |
2.74 |
Employee Benefit Expenses |
30.28 |
26.75 |
17.94 |
16.32 |
15.13 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
37.30 |
28.10 |
16.63 |
10.71 |
14.23 |
Interest |
4.49 |
5.37 |
2.59 |
2.27 |
2.44 |
Gross Profit |
32.81 |
22.73 |
14.04 |
8.44 |
11.79 |
Depreciation |
6.76 |
6.05 |
5.54 |
5.36 |
5.57 |
Profit Before Tax |
26.05 |
16.68 |
8.50 |
3.08 |
6.22 |
Current Tax |
6.32 |
4.21 |
1.90 |
1.37 |
2.19 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.31 |
0.55 |
-0.03 |
-0.17 |
-0.71 |
Reported Net Profit |
19.41 |
11.92 |
6.63 |
1.88 |
4.74 |
Extraordinary Items |
0.16 |
-0.14 |
-0.02 |
-2.18 |
-1.20 |
Adjusted Net Profit |
19.25 |
12.06 |
6.65 |
4.06 |
5.94 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
34.99 |
23.21 |
16.73 |
15.01 |
12.57 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.15 |
0.15 |
0.15 |
0.15 |
2.30 |
P & L Balance carried down |
54.25 |
34.99 |
23.21 |
16.73 |
15.01 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
Dividend Per Share(Rs) |
1.50 |
1.50 |
1.50 |
1.50 |
1.50 |
Earnings Per Share-Unit Curr |
194.15 |
119.22 |
66.31 |
18.76 |
47.40 |
Earnings Per Share(Adj)-Unit Curr |
194.15 |
119.22 |
66.31 |
18.76 |
47.40 |
Book Value |
995.73 |
812.30 |
703.49 |
638.78 |
621.78 |
Book Value(Adj)-Unit Curr |
995.73 |
812.30 |
703.49 |
638.78 |
621.78 |