INCOME : |
|
|
|
|
|
Sales Turnover |
76.67 |
64.71 |
87.40 |
81.75 |
80.15 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
76.67 |
64.71 |
87.40 |
81.75 |
80.15 |
Other Income |
2.92 |
2.01 |
2.60 |
2.24 |
2.35 |
Stock Adjustments |
2.99 |
-0.07 |
9.09 |
3.76 |
0.78 |
Total Income |
82.58 |
66.65 |
99.09 |
87.75 |
83.28 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
51.67 |
39.95 |
54.51 |
42.13 |
45.75 |
Power and Fuel Cost |
10.76 |
7.81 |
9.28 |
9.24 |
9.66 |
Other Manufacturing Expenses |
4.32 |
5.32 |
4.69 |
4.46 |
3.69 |
Selling and Administration Expenses |
3.23 |
4.10 |
6.18 |
5.55 |
3.78 |
Miscellaneous Expenses |
0.14 |
0.49 |
0.34 |
0.26 |
0.30 |
Employee Benefit Expenses |
6.40 |
5.84 |
6.34 |
6.15 |
7.17 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
6.05 |
3.15 |
17.75 |
19.96 |
12.91 |
Interest |
2.75 |
1.64 |
1.77 |
0.72 |
0.90 |
Gross Profit |
3.30 |
1.51 |
15.98 |
19.24 |
12.01 |
Depreciation |
2.82 |
2.74 |
2.22 |
2.02 |
1.78 |
Profit Before Tax |
0.48 |
-1.23 |
13.76 |
17.22 |
10.23 |
Current Tax |
0.01 |
-0.25 |
3.45 |
4.13 |
2.33 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
0.36 |
0.22 |
0.20 |
0.28 |
-0.30 |
Reported Net Profit |
0.12 |
-1.20 |
10.11 |
12.81 |
8.21 |
Extraordinary Items |
-0.03 |
0.10 |
- |
- |
0.05 |
Adjusted Net Profit |
0.15 |
-1.30 |
10.11 |
12.81 |
8.16 |
Adjustment below Net Profit |
- |
- |
- |
-0.08 |
- |
Profit/Loss Balance carried down |
46.75 |
47.96 |
39.84 |
28.65 |
20.42 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
- |
2.00 |
1.60 |
- |
P & L Balance carried down |
46.87 |
46.75 |
47.96 |
39.79 |
28.63 |
Dividend |
- |
- |
- |
1.60 |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
- |
12.50 |
10.00 |
Dividend Per Share(Rs) |
- |
- |
- |
1.25 |
1.00 |
Earnings Per Share-Unit Curr |
0.06 |
-0.57 |
5.96 |
8.02 |
5.14 |
Earnings Per Share(Adj)-Unit Curr |
0.06 |
-0.57 |
5.96 |
8.02 |
5.14 |
Book Value |
48.45 |
48.43 |
46.16 |
40.12 |
33.15 |
Book Value(Adj)-Unit Curr |
48.45 |
48.43 |
46.16 |
40.12 |
33.15 |