INCOME : |
|
|
|
|
|
Sales Turnover |
79.33 |
76.63 |
31.34 |
17.52 |
55.10 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
79.33 |
76.63 |
31.34 |
17.52 |
55.10 |
Other Income |
4.15 |
2.42 |
2.26 |
1.52 |
1.52 |
Stock Adjustments |
0.07 |
0.02 |
-0.04 |
-0.05 |
0.01 |
Total Income |
83.55 |
79.07 |
33.56 |
18.99 |
56.63 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
6.44 |
6.62 |
2.22 |
0.99 |
5.67 |
Power and Fuel Cost |
2.93 |
2.81 |
1.65 |
1.29 |
2.83 |
Other Manufacturing Expenses |
12.96 |
12.31 |
4.05 |
3.46 |
8.51 |
Selling and Administration Expenses |
6.62 |
4.91 |
2.81 |
3.44 |
7.41 |
Miscellaneous Expenses |
1.72 |
2.09 |
1.25 |
1.09 |
2.60 |
Employee Benefit Expenses |
21.52 |
18.43 |
13.50 |
11.26 |
17.61 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
31.36 |
31.91 |
8.09 |
-2.54 |
12.02 |
Interest |
- |
0.30 |
0.33 |
0.51 |
0.49 |
Gross Profit |
31.36 |
31.61 |
7.76 |
-3.05 |
11.53 |
Depreciation |
2.60 |
2.24 |
2.53 |
2.48 |
2.49 |
Profit Before Tax |
28.76 |
29.37 |
5.23 |
-5.53 |
9.04 |
Current Tax |
7.71 |
6.50 |
- |
- |
2.31 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.17 |
0.69 |
1.11 |
-1.16 |
-0.17 |
Reported Net Profit |
20.88 |
22.19 |
4.12 |
-4.37 |
6.90 |
Extraordinary Items |
-0.04 |
-0.08 |
- |
0.05 |
0.22 |
Adjusted Net Profit |
20.92 |
22.27 |
4.12 |
-4.42 |
6.68 |
Adjustment below Net Profit |
-1.25 |
-0.87 |
- |
- |
-1.83 |
Profit/Loss Balance carried down |
48.87 |
32.93 |
28.38 |
32.13 |
31.01 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
7.02 |
5.38 |
-0.42 |
-0.62 |
3.94 |
P & L Balance carried down |
61.47 |
48.87 |
32.93 |
28.38 |
32.13 |
Dividend |
4.68 |
- |
- |
- |
2.81 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
150.00 |
165.00 |
- |
- |
60.00 |
Dividend Per Share(Rs) |
1.50 |
1.65 |
- |
- |
0.60 |
Earnings Per Share-Unit Curr |
4.46 |
4.74 |
0.88 |
-0.93 |
1.48 |
Earnings Per Share(Adj)-Unit Curr |
4.46 |
4.74 |
0.88 |
-0.93 |
1.48 |
Book Value |
15.61 |
12.92 |
9.60 |
8.61 |
9.51 |
Book Value(Adj)-Unit Curr |
15.61 |
12.92 |
9.60 |
8.61 |
9.51 |