INCOME : |
|
|
|
|
|
Sales Turnover |
258.36 |
224.64 |
219.66 |
244.81 |
205.51 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
258.36 |
224.64 |
219.66 |
244.81 |
205.51 |
Other Income |
13.10 |
14.62 |
12.02 |
7.17 |
5.22 |
Stock Adjustments |
2.18 |
-0.05 |
-3.32 |
4.05 |
3.70 |
Total Income |
273.64 |
239.21 |
228.36 |
256.03 |
214.43 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
157.74 |
142.07 |
137.23 |
165.51 |
155.32 |
Power and Fuel Cost |
6.13 |
5.31 |
4.38 |
3.84 |
3.93 |
Other Manufacturing Expenses |
2.39 |
3.19 |
2.26 |
2.09 |
2.02 |
Selling and Administration Expenses |
29.62 |
27.29 |
29.71 |
19.79 |
13.76 |
Miscellaneous Expenses |
3.03 |
2.41 |
2.00 |
1.34 |
1.65 |
Employee Benefit Expenses |
33.57 |
24.44 |
20.73 |
18.24 |
15.80 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
41.18 |
34.51 |
32.05 |
45.22 |
21.96 |
Interest |
4.70 |
3.40 |
1.93 |
0.48 |
0.61 |
Gross Profit |
36.48 |
31.11 |
30.12 |
44.74 |
21.35 |
Depreciation |
4.72 |
4.54 |
3.95 |
4.03 |
4.06 |
Profit Before Tax |
31.76 |
26.57 |
26.17 |
40.71 |
17.29 |
Current Tax |
7.58 |
6.65 |
6.25 |
11.30 |
4.43 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.55 |
-0.15 |
0.14 |
0.23 |
-1.40 |
Reported Net Profit |
23.62 |
20.07 |
19.79 |
29.17 |
14.25 |
Extraordinary Items |
0.55 |
0.14 |
0.03 |
0.10 |
-0.04 |
Adjusted Net Profit |
23.07 |
19.93 |
19.76 |
29.07 |
14.29 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
79.36 |
62.11 |
42.32 |
13.15 |
11.40 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
2.82 |
- |
- |
12.50 |
P & L Balance carried down |
102.99 |
79.36 |
62.11 |
42.32 |
13.15 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
3.00 |
- |
- |
Dividend Per Share(Rs) |
- |
- |
0.03 |
- |
- |
Earnings Per Share-Unit Curr |
0.25 |
0.21 |
0.23 |
0.37 |
0.18 |
Earnings Per Share(Adj)-Unit Curr |
0.25 |
0.21 |
0.23 |
0.37 |
0.18 |
Book Value |
3.05 |
2.72 |
2.52 |
2.25 |
1.87 |
Book Value(Adj)-Unit Curr |
3.05 |
2.72 |
2.52 |
2.25 |
1.87 |