INCOME : |
|
|
|
|
|
Sales Turnover |
115.24 |
108.81 |
66.56 |
42.37 |
10.91 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
115.24 |
108.81 |
66.56 |
42.37 |
10.91 |
Other Income |
4.87 |
3.28 |
5.06 |
- |
- |
Stock Adjustments |
1.05 |
0.49 |
0.30 |
0.06 |
- |
Total Income |
121.16 |
112.58 |
71.92 |
42.43 |
10.91 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
41.05 |
35.84 |
25.56 |
13.76 |
- |
Power and Fuel Cost |
13.87 |
15.96 |
2.26 |
1.92 |
0.10 |
Other Manufacturing Expenses |
9.14 |
5.13 |
4.60 |
5.62 |
0.48 |
Selling and Administration Expenses |
36.41 |
37.03 |
23.59 |
9.84 |
3.22 |
Miscellaneous Expenses |
- |
- |
- |
0.01 |
- |
Employee Benefit Expenses |
2.65 |
2.84 |
1.85 |
1.31 |
0.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
18.03 |
15.77 |
14.06 |
9.99 |
6.37 |
Interest |
1.77 |
0.89 |
0.49 |
0.23 |
0.02 |
Gross Profit |
16.26 |
14.88 |
13.57 |
9.76 |
6.35 |
Depreciation |
0.53 |
0.49 |
0.52 |
0.50 |
0.19 |
Profit Before Tax |
15.73 |
14.39 |
13.05 |
9.26 |
6.16 |
Current Tax |
4.18 |
3.67 |
2.13 |
1.34 |
0.26 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.04 |
- |
-0.03 |
0.01 |
- |
Reported Net Profit |
11.58 |
10.73 |
10.96 |
7.91 |
5.89 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
11.58 |
10.73 |
10.96 |
7.91 |
5.89 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
35.36 |
24.63 |
13.67 |
5.77 |
-0.13 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
46.94 |
35.36 |
24.63 |
13.67 |
5.77 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
482.61 |
446.98 |
456.64 |
329.49 |
245.60 |
Earnings Per Share(Adj)-Unit Curr |
284.03 |
- |
- |
- |
- |
Book Value |
1,966.63 |
1,482.61 |
1,035.86 |
578.36 |
247.40 |
Book Value(Adj)-Unit Curr |
1,157.42 |
- |
- |
- |
- |