INCOME : |
|
|
|
|
|
Sales Turnover |
285.56 |
291.47 |
321.59 |
213.89 |
190.97 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
285.56 |
291.47 |
321.59 |
213.89 |
190.97 |
Other Income |
3.20 |
3.06 |
4.48 |
0.02 |
1.86 |
Stock Adjustments |
11.29 |
-0.17 |
3.50 |
13.89 |
12.18 |
Total Income |
300.05 |
294.36 |
329.57 |
227.80 |
205.01 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
175.56 |
170.32 |
195.65 |
123.80 |
112.51 |
Power and Fuel Cost |
11.42 |
10.59 |
9.85 |
10.24 |
7.29 |
Other Manufacturing Expenses |
17.62 |
17.04 |
14.85 |
13.15 |
11.47 |
Selling and Administration Expenses |
19.69 |
28.44 |
32.59 |
16.64 |
13.52 |
Miscellaneous Expenses |
0.83 |
2.41 |
0.66 |
0.56 |
2.48 |
Employee Benefit Expenses |
48.59 |
42.42 |
41.08 |
37.25 |
32.12 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
26.34 |
23.15 |
34.87 |
26.17 |
25.63 |
Interest |
6.80 |
5.33 |
5.78 |
4.04 |
4.29 |
Gross Profit |
19.54 |
17.82 |
29.09 |
22.13 |
21.34 |
Depreciation |
9.66 |
8.35 |
8.21 |
7.52 |
6.90 |
Profit Before Tax |
9.88 |
9.47 |
20.88 |
14.61 |
14.44 |
Current Tax |
1.63 |
1.61 |
3.73 |
2.77 |
2.48 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
1.00 |
-0.23 |
-1.03 |
-0.25 |
0.54 |
Reported Net Profit |
7.25 |
8.09 |
18.18 |
12.09 |
11.42 |
Extraordinary Items |
-0.31 |
-0.06 |
-0.03 |
-0.03 |
0.10 |
Adjusted Net Profit |
7.56 |
8.15 |
18.21 |
12.12 |
11.32 |
Adjustment below Net Profit |
0.31 |
-14.81 |
0.32 |
-0.42 |
-0.19 |
Profit/Loss Balance carried down |
69.34 |
78.86 |
62.72 |
52.83 |
42.70 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
2.80 |
2.36 |
1.77 |
0.95 |
P & L Balance carried down |
76.89 |
69.34 |
78.86 |
62.72 |
52.98 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
21.00 |
20.00 |
15.00 |
Dividend Per Share(Rs) |
- |
- |
2.10 |
2.00 |
1.50 |
Earnings Per Share-Unit Curr |
1.81 |
2.02 |
14.66 |
10.23 |
9.67 |
Earnings Per Share(Adj)-Unit Curr |
1.81 |
2.02 |
4.89 |
3.41 |
3.22 |
Book Value |
32.02 |
30.13 |
82.68 |
66.68 |
58.31 |
Book Value(Adj)-Unit Curr |
32.02 |
30.13 |
27.56 |
22.23 |
19.43 |