INCOME : |
|
|
|
|
|
Sales Turnover |
584.34 |
506.21 |
281.78 |
115.70 |
333.17 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
584.34 |
506.21 |
281.78 |
115.70 |
333.17 |
Other Income |
13.31 |
10.90 |
7.29 |
10.44 |
10.38 |
Stock Adjustments |
-2.93 |
8.80 |
-0.87 |
1.00 |
-1.76 |
Total Income |
594.72 |
525.91 |
288.20 |
127.14 |
341.79 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
404.47 |
366.01 |
199.61 |
75.98 |
217.23 |
Power and Fuel Cost |
5.02 |
4.55 |
3.33 |
2.55 |
3.42 |
Other Manufacturing Expenses |
67.41 |
54.55 |
24.20 |
11.38 |
43.96 |
Selling and Administration Expenses |
7.37 |
6.98 |
3.77 |
3.50 |
2.75 |
Miscellaneous Expenses |
6.23 |
5.06 |
9.69 |
4.63 |
10.15 |
Employee Benefit Expenses |
48.12 |
46.87 |
39.19 |
40.18 |
45.54 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
56.10 |
41.88 |
8.41 |
-11.09 |
18.74 |
Interest |
0.08 |
0.08 |
0.09 |
0.11 |
0.19 |
Gross Profit |
56.02 |
41.80 |
8.32 |
-11.20 |
18.55 |
Depreciation |
4.96 |
4.68 |
4.97 |
5.10 |
5.23 |
Profit Before Tax |
51.06 |
37.12 |
3.35 |
-16.30 |
13.32 |
Current Tax |
12.33 |
3.00 |
0.03 |
0.19 |
4.98 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.36 |
6.28 |
-0.13 |
-3.98 |
-1.61 |
Reported Net Profit |
38.37 |
27.85 |
3.44 |
-12.51 |
9.96 |
Extraordinary Items |
- |
2.27 |
-5.94 |
-0.02 |
-0.87 |
Adjusted Net Profit |
38.37 |
25.58 |
9.38 |
-12.49 |
10.83 |
Adjustment below Net Profit |
-0.95 |
-1.55 |
-1.27 |
0.73 |
-2.57 |
Profit/Loss Balance carried down |
114.27 |
89.50 |
87.33 |
102.15 |
105.83 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
12.18 |
1.52 |
- |
3.04 |
11.07 |
P & L Balance carried down |
139.52 |
114.27 |
89.50 |
87.33 |
102.15 |
Dividend |
3.04 |
1.52 |
- |
- |
3.04 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
200.00 |
175.00 |
- |
- |
100.00 |
Dividend Per Share(Rs) |
20.00 |
17.50 |
- |
- |
10.00 |
Earnings Per Share-Unit Curr |
63.02 |
45.73 |
5.65 |
-20.54 |
16.35 |
Earnings Per Share(Adj)-Unit Curr |
63.02 |
45.73 |
5.65 |
-20.54 |
16.35 |
Book Value |
359.60 |
318.14 |
277.45 |
273.89 |
298.23 |
Book Value(Adj)-Unit Curr |
359.60 |
318.14 |
277.45 |
273.89 |
298.23 |