INCOME : |
|
|
|
|
|
Sales Turnover |
30.35 |
31.86 |
31.20 |
34.52 |
32.25 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
30.35 |
31.86 |
31.20 |
34.52 |
32.25 |
Other Income |
0.51 |
1.39 |
0.79 |
0.29 |
0.27 |
Stock Adjustments |
- |
- |
- |
-0.75 |
-0.14 |
Total Income |
30.86 |
33.25 |
31.99 |
34.06 |
32.38 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
0.84 |
2.07 |
3.09 |
Power and Fuel Cost |
0.05 |
0.05 |
0.52 |
0.71 |
0.78 |
Other Manufacturing Expenses |
3.45 |
6.62 |
4.35 |
3.93 |
1.14 |
Selling and Administration Expenses |
3.27 |
2.70 |
2.60 |
3.24 |
3.81 |
Miscellaneous Expenses |
0.84 |
0.77 |
4.98 |
0.25 |
0.24 |
Employee Benefit Expenses |
3.55 |
3.53 |
6.47 |
8.94 |
9.43 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
19.70 |
19.59 |
12.22 |
14.93 |
13.90 |
Interest |
0.48 |
0.66 |
0.94 |
2.56 |
3.86 |
Gross Profit |
19.22 |
18.93 |
11.28 |
12.37 |
10.04 |
Depreciation |
3.72 |
2.96 |
3.22 |
4.09 |
3.96 |
Profit Before Tax |
15.50 |
15.97 |
8.06 |
8.28 |
6.08 |
Current Tax |
4.84 |
4.77 |
1.29 |
2.05 |
0.24 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.47 |
0.22 |
1.29 |
- |
- |
Reported Net Profit |
11.13 |
10.99 |
5.47 |
6.23 |
5.84 |
Extraordinary Items |
0.01 |
-0.26 |
-3.15 |
0.01 |
0.05 |
Adjusted Net Profit |
11.12 |
11.25 |
8.62 |
6.22 |
5.79 |
Adjustment below Net Profit |
-0.31 |
-0.08 |
-0.15 |
-0.02 |
0.02 |
Profit/Loss Balance carried down |
32.32 |
31.38 |
27.31 |
21.10 |
15.25 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
9.97 |
9.97 |
1.25 |
- |
- |
P & L Balance carried down |
33.17 |
32.32 |
31.38 |
27.31 |
21.10 |
Dividend |
9.97 |
9.97 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
80.00 |
80.00 |
10.00 |
- |
- |
Dividend Per Share(Rs) |
4.00 |
4.00 |
0.50 |
- |
- |
Earnings Per Share-Unit Curr |
4.37 |
4.41 |
2.19 |
2.50 |
2.34 |
Earnings Per Share(Adj)-Unit Curr |
4.37 |
4.41 |
2.19 |
2.50 |
2.34 |
Book Value |
51.15 |
43.96 |
43.58 |
41.95 |
39.46 |
Book Value(Adj)-Unit Curr |
51.15 |
43.96 |
43.58 |
41.95 |
39.46 |