INCOME : |
|
|
|
|
|
Sales Turnover |
636.86 |
654.33 |
487.82 |
458.06 |
652.05 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
636.86 |
654.33 |
487.82 |
458.06 |
652.05 |
Other Income |
15.07 |
0.39 |
0.97 |
0.43 |
5.77 |
Stock Adjustments |
-14.18 |
27.21 |
-37.50 |
2.23 |
15.13 |
Total Income |
637.75 |
681.93 |
451.29 |
460.72 |
672.95 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
266.87 |
326.77 |
200.71 |
216.13 |
356.62 |
Power and Fuel Cost |
9.48 |
9.49 |
8.16 |
8.36 |
9.51 |
Other Manufacturing Expenses |
49.69 |
53.16 |
36.36 |
19.18 |
44.28 |
Selling and Administration Expenses |
110.63 |
117.24 |
73.86 |
47.64 |
95.41 |
Miscellaneous Expenses |
31.25 |
11.91 |
6.85 |
46.96 |
13.31 |
Employee Benefit Expenses |
107.21 |
101.73 |
80.11 |
71.27 |
88.75 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
62.64 |
61.63 |
45.25 |
51.19 |
65.08 |
Interest |
13.59 |
12.09 |
12.22 |
14.41 |
14.32 |
Gross Profit |
49.05 |
49.54 |
33.03 |
36.78 |
50.76 |
Depreciation |
33.76 |
31.69 |
29.05 |
34.42 |
33.49 |
Profit Before Tax |
15.29 |
17.85 |
3.98 |
2.36 |
17.27 |
Current Tax |
4.14 |
4.94 |
1.74 |
2.11 |
6.68 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
- |
- |
Reported Net Profit |
11.16 |
12.91 |
2.24 |
0.25 |
10.59 |
Extraordinary Items |
-3.52 |
-0.22 |
-0.16 |
-0.06 |
3.22 |
Adjusted Net Profit |
14.68 |
13.13 |
2.40 |
0.31 |
7.37 |
Adjustment below Net Profit |
-0.26 |
0.51 |
0.38 |
-0.01 |
0.41 |
Profit/Loss Balance carried down |
47.12 |
37.95 |
35.32 |
35.09 |
27.09 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
4.26 |
- |
- |
3.00 |
P & L Balance carried down |
58.01 |
47.12 |
37.95 |
35.32 |
35.09 |
Dividend |
- |
4.26 |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
25.00 |
25.00 |
- |
- |
Dividend Per Share(Rs) |
- |
2.50 |
2.50 |
- |
- |
Earnings Per Share-Unit Curr |
6.55 |
7.58 |
1.32 |
0.15 |
6.21 |
Earnings Per Share(Adj)-Unit Curr |
6.55 |
7.58 |
1.32 |
0.15 |
6.21 |
Book Value |
122.69 |
116.30 |
110.92 |
109.38 |
109.24 |
Book Value(Adj)-Unit Curr |
122.69 |
116.30 |
110.92 |
109.38 |
109.24 |