INCOME : |
|
|
|
|
|
Sales Turnover |
171.09 |
159.33 |
132.73 |
143.73 |
161.25 |
Excise Duty |
- |
- |
0.20 |
0.52 |
1.05 |
Net Sales |
171.09 |
159.33 |
132.53 |
143.21 |
160.20 |
Other Income |
7.22 |
4.77 |
4.31 |
5.17 |
3.39 |
Stock Adjustments |
-3.44 |
0.72 |
1.08 |
-1.85 |
7.58 |
Total Income |
174.87 |
164.82 |
137.92 |
146.53 |
171.17 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
27.54 |
31.14 |
34.09 |
20.01 |
21.34 |
Power and Fuel Cost |
6.79 |
6.15 |
5.05 |
5.07 |
6.15 |
Other Manufacturing Expenses |
47.89 |
54.53 |
42.58 |
39.35 |
34.33 |
Selling and Administration Expenses |
13.12 |
10.26 |
10.25 |
13.02 |
17.25 |
Miscellaneous Expenses |
6.55 |
5.21 |
9.44 |
19.36 |
29.43 |
Employee Benefit Expenses |
15.66 |
11.45 |
9.15 |
8.35 |
6.93 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
57.32 |
46.08 |
27.38 |
41.37 |
55.73 |
Interest |
1.81 |
0.79 |
0.21 |
0.57 |
0.53 |
Gross Profit |
55.51 |
45.29 |
27.17 |
40.80 |
55.20 |
Depreciation |
2.93 |
2.97 |
2.65 |
2.60 |
2.50 |
Profit Before Tax |
52.58 |
42.32 |
24.52 |
38.20 |
52.70 |
Current Tax |
12.58 |
10.22 |
7.09 |
9.91 |
13.07 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.14 |
0.52 |
0.15 |
-0.69 |
-0.21 |
Reported Net Profit |
39.85 |
31.58 |
17.28 |
28.98 |
39.84 |
Extraordinary Items |
1.22 |
0.24 |
0.79 |
0.86 |
0.15 |
Adjusted Net Profit |
38.63 |
31.34 |
16.49 |
28.12 |
39.69 |
Adjustment below Net Profit |
0.61 |
- |
- |
- |
-0.82 |
Profit/Loss Balance carried down |
152.51 |
128.27 |
116.99 |
89.34 |
61.56 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
4.00 |
7.34 |
6.00 |
1.33 |
11.24 |
P & L Balance carried down |
188.97 |
152.51 |
128.27 |
116.99 |
89.34 |
Dividend |
- |
2.67 |
1.33 |
1.33 |
6.00 |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
50.00 |
45.00 |
45.00 |
45.00 |
Dividend Per Share(Rs) |
- |
5.00 |
4.50 |
4.50 |
4.50 |
Earnings Per Share-Unit Curr |
2.97 |
23.68 |
12.96 |
21.73 |
29.87 |
Earnings Per Share(Adj)-Unit Curr |
0.15 |
1.18 |
0.65 |
1.09 |
1.49 |
Book Value |
15.28 |
125.30 |
106.60 |
98.10 |
77.57 |
Book Value(Adj)-Unit Curr |
0.76 |
6.27 |
5.33 |
4.91 |
3.88 |