INCOME : |
|
|
|
|
|
Sales Turnover |
162.14 |
177.03 |
189.37 |
174.89 |
162.66 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
162.14 |
177.03 |
189.37 |
174.89 |
162.66 |
Other Income |
14.95 |
4.43 |
8.57 |
3.82 |
3.12 |
Stock Adjustments |
5.47 |
0.83 |
11.93 |
7.45 |
0.37 |
Total Income |
182.56 |
182.29 |
209.87 |
186.16 |
166.15 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
82.84 |
85.26 |
98.62 |
79.35 |
71.57 |
Power and Fuel Cost |
3.98 |
3.03 |
4.02 |
4.89 |
0.02 |
Other Manufacturing Expenses |
21.88 |
20.69 |
23.33 |
21.19 |
24.33 |
Selling and Administration Expenses |
24.73 |
22.85 |
21.22 |
19.24 |
16.84 |
Miscellaneous Expenses |
1.57 |
1.12 |
1.26 |
1.37 |
1.42 |
Employee Benefit Expenses |
11.14 |
10.44 |
11.85 |
9.41 |
8.90 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
36.43 |
38.90 |
49.59 |
50.69 |
43.07 |
Interest |
3.54 |
3.50 |
2.95 |
3.41 |
5.20 |
Gross Profit |
32.89 |
35.40 |
46.64 |
47.28 |
37.87 |
Depreciation |
7.10 |
9.36 |
10.78 |
13.01 |
16.86 |
Profit Before Tax |
25.79 |
26.04 |
35.86 |
34.27 |
21.01 |
Current Tax |
4.51 |
4.61 |
6.41 |
6.05 |
-0.49 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.22 |
-3.65 |
-6.01 |
-5.51 |
-1.25 |
Reported Net Profit |
21.06 |
25.07 |
35.46 |
33.73 |
22.75 |
Extraordinary Items |
0.04 |
0.05 |
1.97 |
0.10 |
0.03 |
Adjusted Net Profit |
21.02 |
25.02 |
33.49 |
33.63 |
22.72 |
Adjustment below Net Profit |
0.20 |
0.03 |
-27.46 |
0.02 |
- |
Profit/Loss Balance carried down |
107.65 |
82.55 |
74.55 |
40.81 |
18.53 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
- |
- |
- |
P & L Balance carried down |
128.92 |
107.65 |
82.55 |
74.55 |
41.28 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
- |
- |
Dividend Per Share(Rs) |
- |
- |
- |
- |
- |
Earnings Per Share-Unit Curr |
4.97 |
5.92 |
10.47 |
52.29 |
35.28 |
Earnings Per Share(Adj)-Unit Curr |
4.97 |
5.92 |
- |
- |
- |
Book Value |
66.44 |
61.42 |
39.47 |
152.30 |
100.72 |
Book Value(Adj)-Unit Curr |
66.44 |
61.42 |
- |
- |
- |