INCOME : |
|
|
|
|
|
Sales Turnover |
357.38 |
310.50 |
129.19 |
79.92 |
269.58 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
357.38 |
310.50 |
129.19 |
79.92 |
269.58 |
Other Income |
15.23 |
4.28 |
6.38 |
7.04 |
5.10 |
Stock Adjustments |
- |
- |
- |
- |
- |
Total Income |
372.61 |
314.78 |
135.57 |
86.96 |
274.68 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
- |
- |
6.16 |
4.12 |
15.19 |
Power and Fuel Cost |
20.58 |
19.74 |
12.95 |
9.51 |
20.59 |
Other Manufacturing Expenses |
33.77 |
30.18 |
10.45 |
5.91 |
20.82 |
Selling and Administration Expenses |
45.14 |
34.33 |
21.25 |
18.47 |
41.23 |
Miscellaneous Expenses |
1.30 |
0.27 |
0.71 |
6.77 |
2.30 |
Employee Benefit Expenses |
66.28 |
53.63 |
37.68 |
25.34 |
61.48 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
205.53 |
176.64 |
46.37 |
16.83 |
113.07 |
Interest |
48.71 |
44.96 |
47.94 |
48.19 |
48.16 |
Gross Profit |
156.82 |
131.68 |
-1.57 |
-31.36 |
64.91 |
Depreciation |
21.05 |
19.99 |
21.03 |
22.51 |
24.26 |
Profit Before Tax |
135.77 |
111.69 |
-22.60 |
-53.87 |
40.65 |
Current Tax |
23.56 |
19.92 |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
15.27 |
13.03 |
-6.55 |
-13.14 |
8.45 |
Reported Net Profit |
96.93 |
78.73 |
-16.06 |
-40.73 |
32.20 |
Extraordinary Items |
0.02 |
0.06 |
0.32 |
-5.89 |
1.08 |
Adjusted Net Profit |
96.91 |
78.67 |
-16.38 |
-34.84 |
31.12 |
Adjustment below Net Profit |
- |
-6.21 |
- |
- |
-21.96 |
Profit/Loss Balance carried down |
134.35 |
61.83 |
77.89 |
118.62 |
108.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
231.28 |
134.35 |
61.83 |
77.89 |
118.71 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
1.22 |
0.99 |
-0.20 |
-0.52 |
0.41 |
Earnings Per Share(Adj)-Unit Curr |
1.22 |
0.99 |
-0.20 |
-0.52 |
0.41 |
Book Value |
14.61 |
13.38 |
12.49 |
12.69 |
13.21 |
Book Value(Adj)-Unit Curr |
14.61 |
13.38 |
12.49 |
12.69 |
13.21 |