INCOME : |
|
|
|
|
|
Sales Turnover |
153.81 |
172.87 |
135.07 |
79.51 |
61.55 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
153.81 |
172.87 |
135.07 |
79.51 |
61.55 |
Other Income |
3.15 |
1.07 |
0.93 |
2.90 |
0.95 |
Stock Adjustments |
6.13 |
5.18 |
-1.81 |
-1.33 |
-0.11 |
Total Income |
163.09 |
179.12 |
134.19 |
81.08 |
62.39 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
83.32 |
84.14 |
57.99 |
36.10 |
27.92 |
Power and Fuel Cost |
15.19 |
13.75 |
11.90 |
8.51 |
8.16 |
Other Manufacturing Expenses |
12.58 |
11.79 |
7.57 |
4.45 |
4.53 |
Selling and Administration Expenses |
17.20 |
22.86 |
16.87 |
9.73 |
8.99 |
Miscellaneous Expenses |
-0.20 |
0.24 |
4.83 |
1.29 |
0.49 |
Employee Benefit Expenses |
10.95 |
9.51 |
8.48 |
6.97 |
5.91 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
24.05 |
36.82 |
26.54 |
14.04 |
6.40 |
Interest |
5.09 |
3.88 |
2.08 |
0.54 |
0.91 |
Gross Profit |
18.96 |
32.94 |
24.46 |
13.50 |
5.49 |
Depreciation |
8.57 |
7.20 |
5.04 |
4.31 |
4.12 |
Profit Before Tax |
10.39 |
25.74 |
19.42 |
9.19 |
1.37 |
Current Tax |
1.97 |
5.46 |
4.74 |
2.22 |
0.66 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.62 |
1.09 |
0.73 |
0.02 |
-0.14 |
Reported Net Profit |
7.81 |
19.20 |
13.95 |
6.95 |
0.86 |
Extraordinary Items |
- |
0.03 |
0.05 |
1.65 |
- |
Adjusted Net Profit |
7.81 |
19.17 |
13.90 |
5.30 |
0.86 |
Adjustment below Net Profit |
- |
- |
-0.20 |
-0.06 |
-0.11 |
Profit/Loss Balance carried down |
74.29 |
55.86 |
42.73 |
36.22 |
36.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
0.93 |
0.77 |
0.62 |
0.37 |
0.62 |
P & L Balance carried down |
81.16 |
74.29 |
55.86 |
42.73 |
36.22 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
10.00 |
10.00 |
10.00 |
6.00 |
Dividend Per Share(Rs) |
- |
1.00 |
1.00 |
1.00 |
0.60 |
Earnings Per Share-Unit Curr |
8.36 |
20.70 |
19.90 |
11.15 |
1.38 |
Earnings Per Share(Adj)-Unit Curr |
8.36 |
20.70 |
19.90 |
9.14 |
1.13 |
Book Value |
141.30 |
133.74 |
118.45 |
99.68 |
89.24 |
Book Value(Adj)-Unit Curr |
141.30 |
133.74 |
118.45 |
81.74 |
73.18 |