INCOME : |
|
|
|
|
|
Sales Turnover |
48.81 |
41.78 |
29.41 |
22.72 |
23.43 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
48.81 |
41.78 |
29.41 |
22.72 |
23.43 |
Other Income |
0.63 |
0.58 |
0.44 |
0.54 |
0.18 |
Stock Adjustments |
0.34 |
0.03 |
-0.51 |
-0.07 |
0.80 |
Total Income |
49.78 |
42.39 |
29.34 |
23.19 |
24.41 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
30.72 |
26.32 |
17.36 |
13.26 |
11.69 |
Power and Fuel Cost |
0.40 |
0.11 |
0.08 |
0.06 |
0.07 |
Other Manufacturing Expenses |
3.65 |
3.37 |
2.28 |
2.13 |
2.58 |
Selling and Administration Expenses |
3.08 |
2.85 |
2.32 |
1.94 |
2.50 |
Miscellaneous Expenses |
0.17 |
0.18 |
0.20 |
0.29 |
0.44 |
Employee Benefit Expenses |
4.35 |
4.22 |
4.20 |
3.78 |
4.71 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
7.41 |
5.34 |
2.90 |
1.72 |
2.40 |
Interest |
0.41 |
0.06 |
0.07 |
0.07 |
0.07 |
Gross Profit |
7.00 |
5.28 |
2.83 |
1.65 |
2.33 |
Depreciation |
1.05 |
0.49 |
0.33 |
0.41 |
0.42 |
Profit Before Tax |
5.95 |
4.79 |
2.50 |
1.24 |
1.91 |
Current Tax |
1.52 |
1.22 |
0.53 |
0.35 |
0.56 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.07 |
0.07 |
0.10 |
0.05 |
-0.03 |
Reported Net Profit |
4.49 |
3.49 |
1.87 |
0.85 |
1.38 |
Extraordinary Items |
0.01 |
0.01 |
0.01 |
0.12 |
-0.15 |
Adjusted Net Profit |
4.48 |
3.48 |
1.86 |
0.73 |
1.53 |
Adjustment below Net Profit |
-0.06 |
0.03 |
0.05 |
-0.01 |
-0.10 |
Profit/Loss Balance carried down |
12.89 |
9.69 |
7.96 |
7.31 |
6.10 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.38 |
0.32 |
0.19 |
0.19 |
0.06 |
P & L Balance carried down |
16.95 |
12.89 |
9.69 |
7.96 |
7.31 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
100.00 |
60.00 |
50.00 |
30.00 |
30.00 |
Dividend Per Share(Rs) |
100.00 |
60.00 |
50.00 |
30.00 |
30.00 |
Earnings Per Share-Unit Curr |
708.15 |
550.56 |
294.01 |
133.62 |
217.43 |
Earnings Per Share(Adj)-Unit Curr |
14.16 |
11.01 |
5.88 |
2.67 |
4.35 |
Book Value |
3,754.73 |
3,115.79 |
2,611.22 |
2,339.44 |
2,237.14 |
Book Value(Adj)-Unit Curr |
75.09 |
62.32 |
52.23 |
46.79 |
44.74 |