INCOME : |
|
|
|
|
|
Sales Turnover |
126.64 |
109.06 |
103.76 |
103.20 |
129.69 |
Excise Duty |
- |
- |
- |
- |
- |
Net Sales |
126.64 |
109.06 |
103.76 |
103.20 |
129.69 |
Other Income |
2.65 |
0.88 |
2.78 |
1.10 |
5.20 |
Stock Adjustments |
1.86 |
1.64 |
-0.61 |
-0.33 |
-3.06 |
Total Income |
131.15 |
111.58 |
105.93 |
103.97 |
131.83 |
EXPENDITURE : |
|
|
|
|
|
Raw Materials |
11.05 |
14.48 |
12.06 |
9.24 |
9.79 |
Power and Fuel Cost |
0.83 |
0.79 |
0.75 |
0.70 |
0.62 |
Other Manufacturing Expenses |
6.99 |
13.99 |
0.21 |
0.40 |
1.13 |
Selling and Administration Expenses |
36.23 |
18.48 |
14.74 |
11.29 |
26.59 |
Miscellaneous Expenses |
12.39 |
27.79 |
2.45 |
1.88 |
1.24 |
Employee Benefit Expenses |
36.20 |
35.63 |
51.85 |
60.31 |
64.38 |
Less: Preoperative Expenditure |
- |
- |
- |
- |
- |
Total Expenses |
- |
- |
- |
- |
- |
Operating Profit |
27.47 |
0.40 |
23.88 |
20.15 |
28.09 |
Interest |
3.47 |
2.40 |
2.43 |
3.57 |
3.43 |
Gross Profit |
24.00 |
-2.00 |
21.45 |
16.58 |
24.66 |
Depreciation |
5.58 |
6.51 |
7.17 |
3.50 |
3.96 |
Profit Before Tax |
18.42 |
-8.51 |
14.28 |
13.08 |
20.70 |
Current Tax |
3.97 |
2.25 |
4.86 |
2.78 |
6.52 |
Fringe Benefit tax |
- |
- |
- |
- |
- |
Deferred Tax |
-1.02 |
-6.57 |
-0.64 |
0.24 |
1.50 |
Reported Net Profit |
15.47 |
-4.19 |
10.06 |
10.06 |
12.69 |
Extraordinary Items |
- |
-30.15 |
0.01 |
- |
1.54 |
Adjusted Net Profit |
15.47 |
25.96 |
10.05 |
10.06 |
11.15 |
Adjustment below Net Profit |
0.50 |
- |
- |
- |
- |
Profit/Loss Balance carried down |
51.75 |
58.80 |
51.59 |
44.39 |
31.02 |
Statutory Appropriations |
- |
- |
- |
- |
- |
Appropriations |
- |
2.86 |
2.86 |
2.86 |
-0.68 |
P & L Balance carried down |
67.72 |
51.75 |
58.80 |
51.59 |
44.39 |
Dividend |
- |
- |
- |
- |
- |
Preference Dividend |
- |
- |
- |
- |
- |
Equity Dividend (%) |
- |
- |
20.00 |
20.00 |
20.00 |
Dividend Per Share(Rs) |
- |
- |
0.20 |
0.20 |
0.20 |
Earnings Per Share-Unit Curr |
0.57 |
-0.19 |
0.70 |
0.70 |
0.89 |
Earnings Per Share(Adj)-Unit Curr |
0.57 |
-0.19 |
0.70 |
0.70 |
0.89 |
Book Value |
11.27 |
8.74 |
7.04 |
6.47 |
5.99 |
Book Value(Adj)-Unit Curr |
11.27 |
8.74 |
7.04 |
6.47 |
5.99 |