INCOME : |
|
|
|
|
|
Sales Turnover |
175.27 |
172.52 |
94.26 |
88.23 |
76.24 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
175.27 |
172.52 |
94.26 |
88.23 |
76.24 |
Other Income |
30.66 |
26.25 |
18.09 |
8.14 |
17.10 |
Stock Adjustments |
-3.02 |
7.33 |
-0.19 |
-0.73 |
3.18 |
Total Income |
202.91 |
206.10 |
112.16 |
95.64 |
96.52 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
12.84 |
41.33 |
2.48 |
16.00 |
16.46 |
Power and Fuel Cost |
0.24 |
0.17 |
0.22 |
0.25 |
0.54 |
Other Manufacturing Expenses |
27.92 |
20.86 |
2.10 |
1.04 |
0.81 |
Selling and Administration Expenses |
23.28 |
19.46 |
14.67 |
8.50 |
10.53 |
Miscellaneous Expenses |
13.28 |
17.51 |
9.06 |
5.14 |
10.37 |
Employee Benefit Expenses |
111.06 |
94.15 |
74.39 |
53.82 |
42.62 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
14.29 |
12.62 |
9.25 |
10.89 |
15.20 |
Interest |
1.05 |
1.60 |
2.08 |
1.95 |
1.66 |
Gross Profit |
13.24 |
11.02 |
7.17 |
8.94 |
13.54 |
Depreciation |
4.17 |
4.07 |
3.61 |
3.06 |
2.07 |
Profit Before Tax |
9.07 |
6.95 |
3.56 |
5.88 |
11.47 |
Current Tax |
3.83 |
2.84 |
2.95 |
2.94 |
5.17 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.27 |
-0.19 |
-0.42 |
-0.06 |
0.09 |
Reported Net Profit |
6.51 |
4.30 |
1.02 |
3.01 |
6.21 |
Extraordinary Items |
-0.03 |
-0.03 |
-0.01 |
-0.05 |
- |
Adjusted Net Profit |
6.54 |
4.33 |
1.03 |
3.06 |
6.21 |
Adjustment below Net Profit |
-0.44 |
-0.25 |
-0.42 |
0.21 |
-0.77 |
Profit/Loss Balance carried down |
16.71 |
12.65 |
12.05 |
9.61 |
6.48 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
0.77 |
2.31 |
P & L Balance carried down |
22.78 |
16.71 |
12.65 |
12.05 |
9.61 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
2.50 |
Dividend Per Share(Rs) |
- |
- |
- |
- |
0.25 |
Earnings Per Share-Unit Curr |
2.11 |
1.40 |
0.33 |
0.98 |
2.02 |
Earnings Per Share(Adj)-Unit Curr |
2.11 |
1.40 |
0.33 |
0.98 |
2.02 |
Book Value |
63.47 |
61.50 |
60.12 |
59.93 |
59.24 |
Book Value(Adj)-Unit Curr |
63.47 |
61.50 |
60.12 |
59.93 |
59.24 |