INCOME : |
|
|
|
|
|
Sales Turnover |
475.38 |
562.81 |
890.40 |
757.29 |
608.93 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
475.38 |
562.81 |
890.40 |
757.29 |
608.93 |
Other Income |
1.07 |
1.62 |
4.86 |
3.15 |
2.16 |
Stock Adjustments |
-15.04 |
-33.32 |
16.53 |
12.39 |
4.17 |
Total Income |
461.41 |
531.11 |
911.79 |
772.83 |
615.26 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
357.58 |
413.37 |
667.81 |
510.79 |
404.45 |
Power and Fuel Cost |
12.59 |
13.70 |
32.25 |
30.87 |
30.01 |
Other Manufacturing Expenses |
9.54 |
10.18 |
17.20 |
14.59 |
12.83 |
Selling and Administration Expenses |
32.04 |
34.60 |
42.01 |
44.70 |
35.89 |
Miscellaneous Expenses |
116.47 |
130.31 |
88.66 |
12.89 |
14.24 |
Employee Benefit Expenses |
50.80 |
47.83 |
77.76 |
69.78 |
67.59 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
-117.61 |
-118.88 |
-13.89 |
89.21 |
50.25 |
Interest |
6.47 |
6.61 |
12.11 |
8.37 |
5.07 |
Gross Profit |
-124.08 |
-125.49 |
-26.00 |
80.84 |
45.18 |
Depreciation |
10.52 |
10.69 |
22.92 |
18.54 |
17.60 |
Profit Before Tax |
-134.60 |
-136.18 |
-48.92 |
62.30 |
27.58 |
Current Tax |
-0.12 |
-0.01 |
10.08 |
17.03 |
9.40 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
-4.02 |
-1.16 |
0.70 |
2.29 |
Reported Net Profit |
-134.48 |
-132.14 |
-57.84 |
44.58 |
15.88 |
Extraordinary Items |
-82.11 |
-101.10 |
-89.09 |
-0.43 |
-2.38 |
Adjusted Net Profit |
-52.37 |
-31.04 |
31.25 |
45.01 |
18.26 |
Adjustment below Net Profit |
-0.33 |
-0.84 |
-0.25 |
0.12 |
-0.53 |
Profit/Loss Balance carried down |
10.79 |
143.77 |
205.55 |
198.62 |
183.27 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
3.69 |
37.78 |
- |
P & L Balance carried down |
-124.01 |
10.79 |
143.77 |
205.55 |
198.62 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
-114.43 |
-112.44 |
-49.22 |
43.29 |
12.08 |
Earnings Per Share(Adj)-Unit Curr |
- |
- |
- |
- |
- |
Book Value |
136.26 |
250.97 |
364.12 |
261.42 |
244.75 |
Book Value(Adj)-Unit Curr |
- |
- |
- |
- |
- |