INCOME : |
|
|
|
|
|
Sales Turnover |
103.20 |
109.44 |
123.01 |
92.39 |
89.78 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
103.20 |
109.44 |
123.01 |
92.39 |
89.78 |
Other Income |
17.18 |
14.70 |
12.16 |
9.72 |
10.45 |
Stock Adjustments |
0.26 |
0.30 |
0.25 |
-0.34 |
-3.47 |
Total Income |
120.64 |
124.44 |
135.42 |
101.77 |
96.76 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
60.83 |
66.14 |
80.69 |
52.75 |
55.88 |
Power and Fuel Cost |
5.74 |
5.38 |
5.88 |
4.83 |
5.04 |
Other Manufacturing Expenses |
4.23 |
3.12 |
4.12 |
2.16 |
2.24 |
Selling and Administration Expenses |
3.10 |
3.54 |
3.98 |
3.25 |
3.06 |
Miscellaneous Expenses |
0.89 |
0.65 |
0.63 |
0.59 |
0.76 |
Employee Benefit Expenses |
12.19 |
11.46 |
11.05 |
9.93 |
9.76 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
33.66 |
34.14 |
29.08 |
28.26 |
20.03 |
Interest |
0.15 |
0.12 |
0.25 |
0.30 |
1.26 |
Gross Profit |
33.51 |
34.02 |
28.83 |
27.96 |
18.77 |
Depreciation |
1.26 |
1.30 |
1.25 |
1.14 |
1.15 |
Profit Before Tax |
32.25 |
32.72 |
27.58 |
26.82 |
17.62 |
Current Tax |
8.29 |
8.42 |
6.40 |
8.06 |
5.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-0.27 |
-0.07 |
-0.88 |
-0.25 |
0.99 |
Reported Net Profit |
24.23 |
24.37 |
22.05 |
19.01 |
11.51 |
Extraordinary Items |
1.79 |
0.59 |
0.25 |
0.10 |
0.03 |
Adjusted Net Profit |
22.44 |
23.78 |
21.80 |
18.91 |
11.48 |
Adjustment below Net Profit |
-0.08 |
-0.01 |
0.03 |
- |
-0.05 |
Profit/Loss Balance carried down |
113.57 |
89.21 |
67.12 |
48.12 |
36.65 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
137.72 |
113.57 |
89.21 |
67.12 |
48.12 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
13.68 |
13.76 |
12.45 |
10.73 |
6.50 |
Earnings Per Share(Adj)-Unit Curr |
13.68 |
13.76 |
12.45 |
10.73 |
6.50 |
Book Value |
105.27 |
91.64 |
77.89 |
65.42 |
54.69 |
Book Value(Adj)-Unit Curr |
105.27 |
91.64 |
77.89 |
65.42 |
54.69 |