INCOME : |
|
|
|
|
|
Sales Turnover |
155.09 |
163.90 |
224.74 |
179.37 |
177.71 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
155.09 |
163.90 |
224.74 |
179.37 |
177.71 |
Other Income |
0.38 |
0.55 |
1.36 |
0.63 |
3.15 |
Stock Adjustments |
12.08 |
20.29 |
26.03 |
7.52 |
17.70 |
Total Income |
167.55 |
184.74 |
252.13 |
187.52 |
198.56 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
60.05 |
76.29 |
107.66 |
74.43 |
82.75 |
Power and Fuel Cost |
8.35 |
8.63 |
10.23 |
8.50 |
8.88 |
Other Manufacturing Expenses |
37.17 |
39.31 |
64.52 |
46.53 |
44.85 |
Selling and Administration Expenses |
14.63 |
16.60 |
18.83 |
13.87 |
16.71 |
Miscellaneous Expenses |
0.23 |
7.70 |
0.65 |
2.28 |
8.34 |
Employee Benefit Expenses |
15.88 |
16.61 |
18.79 |
17.48 |
15.36 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
31.24 |
19.60 |
31.44 |
24.43 |
21.68 |
Interest |
16.11 |
12.78 |
7.93 |
5.38 |
5.98 |
Gross Profit |
15.13 |
6.82 |
23.51 |
19.05 |
15.70 |
Depreciation |
11.72 |
12.73 |
12.74 |
11.07 |
10.53 |
Profit Before Tax |
3.41 |
-5.91 |
10.77 |
7.98 |
5.17 |
Current Tax |
- |
- |
- |
- |
- |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
2.09 |
-0.12 |
1.87 |
1.93 |
1.57 |
Reported Net Profit |
1.31 |
-5.79 |
8.91 |
6.05 |
3.61 |
Extraordinary Items |
- |
- |
- |
- |
- |
Adjusted Net Profit |
1.31 |
-5.79 |
8.91 |
6.05 |
3.61 |
Adjustment below Net Profit |
0.10 |
-0.02 |
-0.13 |
- |
-0.17 |
Profit/Loss Balance carried down |
139.04 |
144.84 |
136.56 |
130.82 |
129.23 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
0.50 |
- |
1.84 |
P & L Balance carried down |
140.45 |
139.04 |
144.84 |
136.87 |
130.82 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
0.86 |
-3.78 |
5.82 |
3.95 |
2.36 |
Earnings Per Share(Adj)-Unit Curr |
0.86 |
-3.78 |
5.82 |
3.95 |
2.36 |
Book Value |
125.51 |
124.58 |
128.38 |
122.64 |
118.62 |
Book Value(Adj)-Unit Curr |
125.51 |
124.58 |
128.38 |
122.64 |
118.62 |