INCOME : |
|
|
|
|
|
Sales Turnover |
72.15 |
61.46 |
31.95 |
19.62 |
67.28 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
72.15 |
61.46 |
31.95 |
19.62 |
67.28 |
Other Income |
3.05 |
4.10 |
1.04 |
1.14 |
0.62 |
Stock Adjustments |
-0.71 |
-0.61 |
-0.35 |
-0.20 |
-1.03 |
Total Income |
74.49 |
64.95 |
32.64 |
20.56 |
66.87 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
11.68 |
9.39 |
5.15 |
2.93 |
10.51 |
Power and Fuel Cost |
5.79 |
4.18 |
2.71 |
2.21 |
4.60 |
Other Manufacturing Expenses |
6.61 |
5.53 |
2.74 |
2.02 |
9.23 |
Selling and Administration Expenses |
12.85 |
10.05 |
6.31 |
4.31 |
9.73 |
Miscellaneous Expenses |
1.79 |
2.38 |
1.46 |
1.28 |
1.23 |
Employee Benefit Expenses |
19.54 |
15.21 |
11.93 |
8.15 |
20.46 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
16.25 |
18.22 |
2.34 |
-0.34 |
11.13 |
Interest |
0.35 |
0.24 |
0.47 |
0.48 |
0.64 |
Gross Profit |
15.90 |
17.98 |
1.87 |
-0.82 |
10.49 |
Depreciation |
2.54 |
2.57 |
2.57 |
3.72 |
4.58 |
Profit Before Tax |
13.36 |
15.41 |
-0.70 |
-4.54 |
5.91 |
Current Tax |
3.06 |
2.94 |
0.10 |
- |
2.12 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
- |
- |
- |
-0.44 |
-0.50 |
Reported Net Profit |
10.31 |
12.47 |
-0.80 |
-4.10 |
4.28 |
Extraordinary Items |
0.58 |
2.27 |
-0.21 |
-0.42 |
-0.30 |
Adjusted Net Profit |
9.73 |
10.20 |
-0.59 |
-3.68 |
4.58 |
Adjustment below Net Profit |
- |
- |
- |
- |
-0.05 |
Profit/Loss Balance carried down |
48.37 |
35.90 |
36.70 |
40.80 |
38.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
3.58 |
- |
- |
- |
1.96 |
P & L Balance carried down |
55.10 |
48.37 |
35.90 |
36.70 |
40.80 |
Dividend |
- |
- |
- |
- |
1.43 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
30.00 |
30.00 |
- |
- |
12.00 |
Dividend Per Share(Rs) |
3.00 |
3.00 |
- |
- |
1.20 |
Earnings Per Share-Unit Curr |
8.64 |
10.46 |
-0.67 |
-3.44 |
3.59 |
Earnings Per Share(Adj)-Unit Curr |
8.64 |
10.46 |
-0.67 |
-3.44 |
3.59 |
Book Value |
65.69 |
59.23 |
48.38 |
48.64 |
50.93 |
Book Value(Adj)-Unit Curr |
65.69 |
59.23 |
48.38 |
48.64 |
50.93 |