INCOME : |
|
|
|
|
|
Sales Turnover |
332.62 |
301.29 |
278.36 |
307.56 |
279.89 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
332.62 |
301.29 |
278.36 |
307.56 |
279.89 |
Other Income |
4.10 |
0.56 |
1.85 |
1.67 |
1.82 |
Stock Adjustments |
19.92 |
-11.98 |
-4.99 |
21.76 |
48.25 |
Total Income |
356.64 |
289.87 |
275.22 |
330.99 |
329.96 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
11.02 |
5.31 |
3.56 |
8.96 |
7.35 |
Power and Fuel Cost |
1.13 |
1.39 |
1.07 |
1.23 |
1.02 |
Other Manufacturing Expenses |
121.72 |
96.83 |
114.86 |
150.17 |
169.15 |
Selling and Administration Expenses |
139.24 |
112.15 |
89.94 |
74.85 |
75.67 |
Miscellaneous Expenses |
1.64 |
1.42 |
90.67 |
3.66 |
1.41 |
Employee Benefit Expenses |
27.31 |
23.23 |
24.78 |
23.69 |
18.74 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
54.57 |
49.54 |
-49.66 |
68.44 |
56.61 |
Interest |
9.19 |
10.21 |
10.64 |
8.87 |
6.65 |
Gross Profit |
45.38 |
39.33 |
-60.30 |
59.57 |
49.96 |
Depreciation |
3.26 |
3.01 |
3.08 |
2.82 |
1.45 |
Profit Before Tax |
42.12 |
36.32 |
-63.38 |
56.75 |
48.51 |
Current Tax |
1.95 |
1.15 |
3.95 |
0.40 |
-2.01 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
0.69 |
0.03 |
Reported Net Profit |
40.18 |
35.17 |
-67.34 |
55.66 |
50.48 |
Extraordinary Items |
3.29 |
- |
-91.12 |
- |
0.03 |
Adjusted Net Profit |
36.89 |
35.17 |
23.78 |
55.66 |
50.45 |
Adjustment below Net Profit |
- |
- |
- |
- |
- |
Profit/Loss Balance carried down |
405.84 |
374.47 |
445.61 |
389.95 |
339.47 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.80 |
3.80 |
3.80 |
- |
- |
P & L Balance carried down |
442.21 |
405.84 |
374.47 |
445.61 |
389.95 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
20.00 |
20.00 |
20.00 |
20.00 |
- |
Dividend Per Share(Rs) |
2.00 |
2.00 |
2.00 |
2.00 |
- |
Earnings Per Share-Unit Curr |
21.14 |
18.50 |
-35.43 |
29.29 |
26.56 |
Earnings Per Share(Adj)-Unit Curr |
21.14 |
18.50 |
-35.43 |
29.29 |
26.56 |
Book Value |
321.33 |
301.70 |
285.19 |
322.71 |
293.42 |
Book Value(Adj)-Unit Curr |
321.33 |
301.70 |
285.19 |
322.71 |
293.42 |