INCOME : |
|
|
|
|
|
Sales Turnover |
131.60 |
117.78 |
105.16 |
70.02 |
60.77 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
131.60 |
117.78 |
105.16 |
70.02 |
60.77 |
Other Income |
6.19 |
4.60 |
4.56 |
4.19 |
5.71 |
Stock Adjustments |
0.12 |
-0.23 |
0.05 |
-1.09 |
0.73 |
Total Income |
137.91 |
122.15 |
109.77 |
73.12 |
67.21 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
66.33 |
58.27 |
60.29 |
37.97 |
36.49 |
Power and Fuel Cost |
2.36 |
2.15 |
2.00 |
1.57 |
1.62 |
Other Manufacturing Expenses |
4.69 |
5.37 |
5.91 |
5.48 |
4.62 |
Selling and Administration Expenses |
26.71 |
23.08 |
16.48 |
11.11 |
11.12 |
Miscellaneous Expenses |
3.29 |
3.88 |
3.25 |
2.25 |
0.40 |
Employee Benefit Expenses |
7.91 |
7.47 |
6.15 |
5.22 |
5.65 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
26.62 |
21.94 |
15.69 |
9.53 |
7.31 |
Interest |
2.02 |
1.15 |
0.80 |
0.88 |
0.93 |
Gross Profit |
24.60 |
20.79 |
14.89 |
8.65 |
6.38 |
Depreciation |
1.24 |
1.34 |
0.96 |
1.14 |
1.15 |
Profit Before Tax |
23.36 |
19.45 |
13.93 |
7.51 |
5.23 |
Current Tax |
6.37 |
4.20 |
3.63 |
1.67 |
0.70 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.59 |
-0.47 |
-0.23 |
-0.31 |
0.07 |
Reported Net Profit |
17.57 |
15.72 |
10.53 |
6.16 |
4.46 |
Extraordinary Items |
0.86 |
0.77 |
1.00 |
0.94 |
1.55 |
Adjusted Net Profit |
16.71 |
14.95 |
9.53 |
5.22 |
2.91 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
113.96 |
98.24 |
87.71 |
81.56 |
78.03 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
0.93 |
P & L Balance carried down |
131.53 |
113.96 |
98.24 |
87.71 |
81.56 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
10.93 |
10.09 |
6.76 |
3.97 |
2.89 |
Earnings Per Share(Adj)-Unit Curr |
10.93 |
10.09 |
6.76 |
3.97 |
2.89 |
Book Value |
138.61 |
122.53 |
112.65 |
105.16 |
98.25 |
Book Value(Adj)-Unit Curr |
138.61 |
122.53 |
112.65 |
105.16 |
98.25 |