INCOME : |
|
|
|
|
|
Sales Turnover |
122.28 |
139.15 |
141.07 |
113.22 |
83.84 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
122.28 |
139.15 |
141.07 |
113.22 |
83.84 |
Other Income |
11.84 |
10.49 |
6.14 |
3.46 |
3.90 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
134.12 |
149.64 |
147.21 |
116.68 |
87.74 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
- |
- |
- |
Power and Fuel Cost |
0.44 |
0.33 |
0.25 |
0.20 |
0.27 |
Other Manufacturing Expenses |
18.55 |
12.00 |
12.99 |
13.51 |
8.60 |
Selling and Administration Expenses |
20.05 |
15.49 |
11.45 |
7.72 |
12.55 |
Miscellaneous Expenses |
7.39 |
7.13 |
5.36 |
1.36 |
0.98 |
Employee Benefit Expenses |
73.77 |
86.60 |
93.68 |
73.03 |
59.66 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
13.92 |
28.11 |
23.48 |
20.86 |
5.68 |
Interest |
6.09 |
3.86 |
3.14 |
1.89 |
1.00 |
Gross Profit |
7.83 |
24.25 |
20.34 |
18.97 |
4.68 |
Depreciation |
2.88 |
2.30 |
1.81 |
1.01 |
2.24 |
Profit Before Tax |
4.95 |
21.95 |
18.53 |
17.96 |
2.44 |
Current Tax |
1.68 |
5.96 |
6.20 |
5.21 |
0.58 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.42 |
0.48 |
-0.84 |
0.10 |
0.77 |
Reported Net Profit |
3.69 |
15.51 |
13.18 |
12.65 |
1.09 |
Extraordinary Items |
0.34 |
0.84 |
0.34 |
0.45 |
0.62 |
Adjusted Net Profit |
3.35 |
14.67 |
12.84 |
12.20 |
0.47 |
Adjustment below Net Profit |
- |
- |
- |
-0.01 |
-0.31 |
Profit/Loss Balance carried down |
60.07 |
50.23 |
46.05 |
36.66 |
37.37 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.40 |
5.67 |
9.00 |
3.25 |
1.50 |
P & L Balance carried down |
59.36 |
60.07 |
50.23 |
46.05 |
36.66 |
Dividend |
- |
3.09 |
6.00 |
2.00 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
10.00 |
70.00 |
85.00 |
70.00 |
25.00 |
Dividend Per Share(Rs) |
1.00 |
7.00 |
8.50 |
7.00 |
2.50 |
Earnings Per Share-Unit Curr |
3.13 |
15.06 |
13.18 |
12.65 |
2.18 |
Earnings Per Share(Adj)-Unit Curr |
3.13 |
15.06 |
13.18 |
11.69 |
1.01 |
Book Value |
110.14 |
82.46 |
71.40 |
65.08 |
111.75 |
Book Value(Adj)-Unit Curr |
110.14 |
82.46 |
71.40 |
60.16 |
51.64 |