INCOME : |
|
|
|
|
|
Sales Turnover |
183.64 |
164.51 |
107.41 |
227.44 |
623.35 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
183.64 |
164.51 |
107.41 |
227.44 |
623.35 |
Other Income |
2.42 |
1.03 |
1.96 |
68.15 |
81.03 |
Stock Adjustments |
-1.50 |
-1.89 |
-0.91 |
-2.81 |
4.26 |
Total Income |
184.56 |
163.65 |
108.46 |
292.78 |
708.64 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
0.51 |
8.25 |
9.49 |
25.64 |
Power and Fuel Cost |
0.40 |
0.51 |
0.49 |
0.54 |
0.91 |
Other Manufacturing Expenses |
131.99 |
118.03 |
77.33 |
142.66 |
483.23 |
Selling and Administration Expenses |
9.06 |
14.34 |
9.35 |
17.46 |
40.13 |
Miscellaneous Expenses |
0.63 |
1.23 |
1.77 |
9.86 |
2.46 |
Employee Benefit Expenses |
14.03 |
9.73 |
4.69 |
30.60 |
59.71 |
Less: Preoperative Expenditure |
0.16 |
- |
- |
- |
- |
Total Expenses |
155.95 |
- |
- |
- |
- |
Operating Profit |
28.60 |
19.31 |
6.58 |
82.17 |
96.57 |
Interest |
7.71 |
1.52 |
- |
- |
- |
Gross Profit |
20.89 |
17.79 |
6.58 |
82.17 |
96.57 |
Depreciation |
15.69 |
15.51 |
15.46 |
14.78 |
14.86 |
Profit Before Tax |
5.20 |
2.28 |
-8.88 |
67.39 |
81.71 |
Current Tax |
0.95 |
0.59 |
0.15 |
14.82 |
12.96 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.39 |
1.09 |
0.96 |
1.21 |
4.22 |
Reported Net Profit |
3.87 |
0.60 |
-9.98 |
51.36 |
64.52 |
Extraordinary Items |
0.40 |
-0.07 |
-1.47 |
- |
3.98 |
Adjusted Net Profit |
3.47 |
0.67 |
-8.51 |
51.36 |
60.54 |
Adjustment below Net Profit |
- |
- |
- |
- |
-5.44 |
Profit/Loss Balance carried down |
60.43 |
65.12 |
1,926.41 |
1,901.53 |
1,868.94 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
5.30 |
5.30 |
1,851.30 |
26.49 |
26.49 |
P & L Balance carried down |
59.00 |
60.43 |
65.12 |
1,926.41 |
1,901.53 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
5.00 |
5.00 |
5.00 |
10.00 |
25.00 |
Dividend Per Share(Rs) |
0.05 |
0.05 |
0.05 |
0.10 |
0.25 |
Earnings Per Share-Unit Curr |
0.04 |
0.01 |
-0.09 |
0.48 |
0.61 |
Earnings Per Share(Adj)-Unit Curr |
0.04 |
0.01 |
-0.08 |
0.42 |
0.53 |
Book Value |
0.68 |
0.72 |
0.76 |
24.82 |
24.68 |
Book Value(Adj)-Unit Curr |
0.68 |
0.63 |
0.66 |
21.66 |
21.54 |