INCOME : |
|
|
|
|
|
Sales Turnover |
486.95 |
419.88 |
357.94 |
253.76 |
284.37 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
486.95 |
419.88 |
357.94 |
253.76 |
284.37 |
Other Income |
7.85 |
4.83 |
5.66 |
6.42 |
3.31 |
Stock Adjustments |
-19.12 |
1.33 |
18.08 |
-13.02 |
-2.43 |
Total Income |
475.68 |
426.04 |
381.68 |
247.16 |
285.25 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
293.73 |
252.42 |
229.41 |
139.56 |
177.43 |
Power and Fuel Cost |
47.66 |
41.98 |
23.37 |
16.31 |
16.34 |
Other Manufacturing Expenses |
24.48 |
30.32 |
23.09 |
10.57 |
7.49 |
Selling and Administration Expenses |
18.96 |
18.88 |
17.98 |
17.94 |
15.38 |
Miscellaneous Expenses |
2.90 |
3.10 |
2.46 |
4.51 |
3.59 |
Employee Benefit Expenses |
35.67 |
31.77 |
29.02 |
20.37 |
20.79 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
52.27 |
47.55 |
56.34 |
37.91 |
44.21 |
Interest |
0.98 |
1.00 |
1.01 |
0.93 |
1.08 |
Gross Profit |
51.29 |
46.55 |
55.33 |
36.98 |
43.13 |
Depreciation |
16.17 |
13.89 |
9.97 |
8.87 |
8.99 |
Profit Before Tax |
35.12 |
32.66 |
45.36 |
28.11 |
34.14 |
Current Tax |
6.10 |
8.61 |
7.90 |
4.71 |
5.64 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.24 |
10.01 |
1.25 |
0.23 |
-2.58 |
Reported Net Profit |
26.78 |
14.04 |
36.22 |
23.17 |
31.09 |
Extraordinary Items |
0.33 |
0.10 |
0.70 |
0.34 |
0.39 |
Adjusted Net Profit |
26.45 |
13.94 |
35.52 |
22.83 |
30.70 |
Adjustment below Net Profit |
-0.10 |
-0.06 |
0.02 |
0.06 |
-1.33 |
Profit/Loss Balance carried down |
257.85 |
250.19 |
217.03 |
193.80 |
170.19 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.74 |
6.33 |
3.08 |
- |
6.15 |
P & L Balance carried down |
279.79 |
257.85 |
250.19 |
217.03 |
193.80 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
15.00 |
15.00 |
20.00 |
10.00 |
- |
Dividend Per Share(Rs) |
1.50 |
1.50 |
2.00 |
1.00 |
- |
Earnings Per Share-Unit Curr |
8.47 |
4.44 |
11.74 |
7.51 |
10.08 |
Earnings Per Share(Adj)-Unit Curr |
8.47 |
4.44 |
11.74 |
7.51 |
10.08 |
Book Value |
124.83 |
117.89 |
113.56 |
102.81 |
95.28 |
Book Value(Adj)-Unit Curr |
124.83 |
117.89 |
113.56 |
102.81 |
95.28 |